DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$420.07
Today's Fair Value
$237.86 -43.38%
Margin of Safety
-76.60%
Projected Value (5Y)
$383.07 -8.81%
Dividends Paid (5Y)
$45.23
DCF Inputs
Scenario
%
Regression: 5.79% | CAGR (5y): -20.93%
%
Regression: -1.9% | CAGR (5y): -2.7%
%
Regression: 13.63% | CAGR (5y): 9.62%
Capped at 30.00x (Historical 5y: 15.78x)
%