DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$196.40
Today's Fair Value
$28.39 -85.54%
Margin of Safety
-591.79%
Projected Value (5Y)
$45.72 -76.72%
Dividends Paid (5Y)
$1.25
DCF Inputs
Scenario
%
Regression: 18.93% | CAGR (5y): 12.03%
%
Regression: 6.27% | CAGR (5y): 5.39%
%
Regression: 1.76% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 113x)
%