DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$273.20
Today's Fair Value
$140.61 -48.53%
Margin of Safety
-94.30%
Projected Value (5Y)
$226.45 -17.11%
Dividends Paid (5Y)
$30.17
DCF Inputs
Scenario
%
Regression: 1.69% | CAGR (5y): -0.89%
%
Regression: -1.39% | CAGR (5y): -1.88%
%
Regression: 5.99% | CAGR (5y): 4.98%
Capped at 30.00x (Historical 5y: 25.4x)
%