DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$302.98
Today's Fair Value
$172.90 -42.93%
Margin of Safety
-75.23%
Projected Value (5Y)
$278.45 -8.1%
Dividends Paid (5Y)
$17.95
DCF Inputs
Scenario
%
Regression: 3.92% | CAGR (5y): 6.79%
%
Regression: -0.5% | CAGR (5y): -0.13%
%
Regression: 8.47% | CAGR (5y): 8.75%
Capped at 30.00x (Historical 5y: 40.67x)
%