DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.11
Today's Fair Value
$66.93 -54.5%
Margin of Safety
-119.80%
Projected Value (5Y)
$107.79 -26.73%
Dividends Paid (5Y)
$15.29
DCF Inputs
Scenario
%
Regression: 0.88% | CAGR (5y): 0.04%
%
Regression: -4.57% | CAGR (5y): -4.61%
%
Regression: 11.08% | CAGR (5y): 12.28%
Capped at 13.67x (Historical 5y: 1.1x)
%