DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$238.68
Today's Fair Value
$136.27 -42.91%
Margin of Safety
-75.15%
Projected Value (5Y)
$219.47 -8.05%
Dividends Paid (5Y)
$16.27
DCF Inputs
Scenario
%
Regression: 7.1% | CAGR (5y): -14.68%
%
Regression: -2.29% | CAGR (5y): -2.95%
%
Regression: 3.67% | CAGR (5y): -10.72%
Capped at 18.00x (Historical 5y: 14.83x)
%