DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$527.87
Today's Fair Value
$179.56 -65.98%
Margin of Safety
-193.98%
Projected Value (5Y)
$289.19 -45.22%
Dividends Paid (5Y)
$23.40
DCF Inputs
Scenario
%
Regression: 10.92% | CAGR (5y): 1.77%
%
Regression: -0.83% | CAGR (5y): -0.41%
%
Regression: 10.95% | CAGR (5y): 10.2%
Capped at 30.00x (Historical 5y: 50.23x)
%