DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$249.46
Today's Fair Value
$89.02 -64.31%
Margin of Safety
-180.23%
Projected Value (5Y)
$143.37 -42.53%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 10.34% | CAGR (5y): 12.13%
%
Regression: 0.9% | CAGR (5y): -2.23%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 17.26x)
%