DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$638.01
Today's Fair Value
$92.18 -85.55%
Margin of Safety
-592.13%
Projected Value (5Y)
$148.45 -76.73%
Dividends Paid (5Y)
$26.98
DCF Inputs
Scenario
%
Regression: 1.86% | CAGR (5y): -0.18%
%
Regression: -2.18% | CAGR (5y): -2.24%
%
Regression: 23.74% | CAGR (5y): 14.61%
Capped at 13.67x (Historical 5y: 62.46x)
%