DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$888.36
Today's Fair Value
$141.04 -84.12%
Margin of Safety
-529.86%
Projected Value (5Y)
$227.15 -74.43%
Dividends Paid (5Y)
$17.47
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0.5% | CAGR (5y): 0.36%
%
Regression: 0% | CAGR (5y): 100%
Capped at 18.00x (Historical 5y: 158.42x)
%