DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$280.88
Today's Fair Value
$154.68 -44.93%
Margin of Safety
-81.59%
Projected Value (5Y)
$249.12 -11.31%
Dividends Paid (5Y)
$12.69
DCF Inputs
Scenario
%
Regression: 12.44% | CAGR (5y): 0%
%
Regression: -3.54% | CAGR (5y): -5.34%
%
Regression: 3.51% | CAGR (5y): 6.7%
Capped at 30.00x (Historical 5y: 9.37x)
%