DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$254.84
Today's Fair Value
$76.57 -69.95%
Margin of Safety
-232.82%
Projected Value (5Y)
$123.31 -51.61%
Dividends Paid (5Y)
$10.57
DCF Inputs
Scenario
%
Regression: -1.57% | CAGR (5y): -7.02%
%
Regression: -0.95% | CAGR (5y): -0.9%
%
Regression: 24.01% | CAGR (5y): 7.86%
Capped at 18.00x (Historical 5y: 20.71x)
%