DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$371.84
Today's Fair Value
$250.26 -32.7%
Margin of Safety
-48.58%
Projected Value (5Y)
$403.04 +8.39%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.31% | CAGR (5y): -6.14%
%
Regression: -0.62% | CAGR (5y): -1.99%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 44.02x)
%