DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$260.80
Today's Fair Value
$164.15 -37.06%
Margin of Safety
-58.88%
Projected Value (5Y)
$264.36 +1.37%
Dividends Paid (5Y)
$13.74
DCF Inputs
Scenario
%
Regression: 9.34% | CAGR (5y): -14.78%
%
Regression: -5.97% | CAGR (5y): -6.48%
%
Regression: 9.69% | CAGR (5y): 10.93%
Capped at 30.00x (Historical 5y: 10.42x)
%