DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$202.04
Today's Fair Value
$82.58 -59.13%
Margin of Safety
-144.66%
Projected Value (5Y)
$133.00 -34.17%
Dividends Paid (5Y)
$5.23
DCF Inputs
Scenario
%
Regression: 10.05% | CAGR (5y): 2.12%
%
Regression: 2.6% | CAGR (5y): 4.13%
%
Regression: 3.28% | CAGR (5y): 2.92%
Capped at 30.00x (Historical 5y: 20.74x)
%