DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$248.00
Today's Fair Value
$67.90 -72.62%
Margin of Safety
-265.24%
Projected Value (5Y)
$109.36 -55.9%
Dividends Paid (5Y)
$4.25
DCF Inputs
Scenario
%
Regression: 16.31% | CAGR (5y): -10.87%
%
Regression: 0.42% | CAGR (5y): 1.09%
%
Regression: 4.93% | CAGR (5y): -0.05%
Capped at 30.00x (Historical 5y: 97.02x)
%