DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$274.37
Today's Fair Value
$122.81 -55.24%
Margin of Safety
-123.41%
Projected Value (5Y)
$197.79 -27.91%
Dividends Paid (5Y)
$3.05
DCF Inputs
Scenario
%
Regression: 2.98% | CAGR (5y): -8.01%
%
Regression: -2.88% | CAGR (5y): -2.94%
%
Regression: 9.8% | CAGR (5y): 4.98%
Capped at 30.00x (Historical 5y: 38.05x)
%