DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$361.39
Today's Fair Value
$191.12 -47.12%
Margin of Safety
-89.09%
Projected Value (5Y)
$307.80 -14.83%
Dividends Paid (5Y)
$23.62
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): -8.03%
%
Regression: -2.26% | CAGR (5y): -3.08%
%
Regression: 20.26% | CAGR (5y): 23.52%
Capped at 30.00x (Historical 5y: 19.61x)
%