DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$221.94
Today's Fair Value
$33.24 -85.02%
Margin of Safety
-567.69%
Projected Value (5Y)
$53.53 -75.88%
Dividends Paid (5Y)
$3.24
DCF Inputs
Scenario
%
Regression: -6.08% | CAGR (5y): 8.14%
%
Regression: 0.32% | CAGR (5y): 0.3%
%
Regression: 6.67% | CAGR (5y): 3.93%
Capped at 30.00x (Historical 5y: 49.32x)
%