DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$192.46
Today's Fair Value
$62.55 -67.5%
Margin of Safety
-207.69%
Projected Value (5Y)
$100.74 -47.66%
Dividends Paid (5Y)
$6.59
DCF Inputs
Scenario
%
Regression: 8.01% | CAGR (5y): -19.63%
%
Regression: -4.37% | CAGR (5y): -5.52%
%
Regression: 8.46% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 18.52x)
%