DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$195.71
Today's Fair Value
$89.94 -54.04%
Margin of Safety
-117.60%
Projected Value (5Y)
$144.85 -25.99%
Dividends Paid (5Y)
$35.02
DCF Inputs
Scenario
%
Regression: 0.88% | CAGR (5y): 0%
%
Regression: -1.81% | CAGR (5y): -1.71%
%
Regression: 7.07% | CAGR (5y): 5.7%
Capped at 30.00x (Historical 5y: 267.97x)
%