DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$291.15
Today's Fair Value
$156.38 -46.29%
Margin of Safety
-86.18%
Projected Value (5Y)
$251.85 -13.5%
Dividends Paid (5Y)
$4.26
DCF Inputs
Scenario
%
Regression: 15.97% | CAGR (5y): 6.51%
%
Regression: -0.67% | CAGR (5y): -0.17%
%
Regression: 0.12% | CAGR (5y): 0.98%
Capped at 18.00x (Historical 5y: 9.34x)
%