DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$436.91
Today's Fair Value
$116.52 -73.33%
Margin of Safety
-274.97%
Projected Value (5Y)
$187.65 -57.05%
Dividends Paid (5Y)
$33.71
DCF Inputs
Scenario
%
Regression: 7.01% | CAGR (5y): -12.87%
%
Regression: -3.42% | CAGR (5y): -4.12%
%
Regression: 13.32% | CAGR (5y): 12.99%
Capped at 30.00x (Historical 5y: 15.68x)
%