DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$199.80
Today's Fair Value
$73.09 -63.42%
Margin of Safety
-173.36%
Projected Value (5Y)
$117.71 -41.09%
Dividends Paid (5Y)
$16.49
DCF Inputs
Scenario
%
Regression: -0.76% | CAGR (5y): 0%
%
Regression: 7.17% | CAGR (5y): -0.02%
%
Regression: 5.47% | CAGR (5y): 7.44%
Capped at 18.00x (Historical 5y: 27.02x)
%