DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$250.78
Today's Fair Value
$103.35 -58.79%
Margin of Safety
-142.65%
Projected Value (5Y)
$166.44 -33.63%
Dividends Paid (5Y)
$14.65
DCF Inputs
Scenario
%
Regression: 5.35% | CAGR (5y): 0%
%
Regression: -5.23% | CAGR (5y): -6.91%
%
Regression: 13.76% | CAGR (5y): 15.2%
Capped at 30.00x (Historical 5y: 11.73x)
%