DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$300.84
Today's Fair Value
$92.91 -69.12%
Margin of Safety
-223.80%
Projected Value (5Y)
$149.63 -50.26%
Dividends Paid (5Y)
$37.91
DCF Inputs
Scenario
%
Regression: -10.09% | CAGR (5y): -16.13%
%
Regression: -1.39% | CAGR (5y): -0.43%
%
Regression: 16.41% | CAGR (5y): 6.54%
Capped at 30.00x (Historical 5y: 84.39x)
%