DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$258.50
Today's Fair Value
$135.03 -47.76%
Margin of Safety
-91.44%
Projected Value (5Y)
$217.47 -15.87%
Dividends Paid (5Y)
$36.69
DCF Inputs
Scenario
%
Regression: -2.66% | CAGR (5y): -5.83%
%
Regression: -0.28% | CAGR (5y): 1.14%
%
Regression: 5.42% | CAGR (5y): 1.51%
Capped at 30.00x (Historical 5y: 17.61x)
%