DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$359.79
Today's Fair Value
$253.57 -29.52%
Margin of Safety
-41.89%
Projected Value (5Y)
$408.38 +13.51%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 11.22% | CAGR (5y): 5.56%
%
Regression: 0.83% | CAGR (5y): -1.57%
%
Regression: 5.96% | CAGR (5y): -3.73%
Capped at 13.67x (Historical 5y: 1.7x)
%