DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$307.20
Today's Fair Value
$248.47 -19.12%
Margin of Safety
-23.64%
Projected Value (5Y)
$400.17 +30.26%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 19.08% | CAGR (5y): 6.75%
%
Regression: -0.04% | CAGR (5y): -1.75%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 31.3x)
%