DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$198.18
Today's Fair Value
$105.07 -46.98%
Margin of Safety
-88.62%
Projected Value (5Y)
$169.22 -14.61%
Dividends Paid (5Y)
$4.28
DCF Inputs
Scenario
%
Regression: -6.07% | CAGR (5y): 10.04%
%
Regression: -0.35% | CAGR (5y): -0.07%
%
Regression: -0.85% | CAGR (5y): -10.46%
Capped at 18.00x (Historical 5y: 27.23x)
%