DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$223.19
Today's Fair Value
$86.00 -61.47%
Margin of Safety
-159.52%
Projected Value (5Y)
$138.50 -37.95%
Dividends Paid (5Y)
$29.17
DCF Inputs
Scenario
%
Regression: 36.77% | CAGR (5y): 15.36%
%
Regression: -1.51% | CAGR (5y): -1.87%
%
Regression: 26.4% | CAGR (5y): 29.99%
Capped at 30.00x (Historical 5y: 22.06x)
%