DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$293.65
Today's Fair Value
$150.81 -48.64%
Margin of Safety
-94.72%
Projected Value (5Y)
$242.88 -17.29%
Dividends Paid (5Y)
$36.95
DCF Inputs
Scenario
%
Regression: -0.92% | CAGR (5y): 1.48%
%
Regression: -0.43% | CAGR (5y): -0.48%
%
Regression: 4.14% | CAGR (5y): 8.51%
Capped at 18.00x (Historical 5y: 14.47x)
%