DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$413.59
Today's Fair Value
$202.12 -51.13%
Margin of Safety
-104.63%
Projected Value (5Y)
$325.51 -21.3%
Dividends Paid (5Y)
$19.96
DCF Inputs
Scenario
%
Regression: 2.34% | CAGR (5y): -0.8%
%
Regression: -2.26% | CAGR (5y): -2.71%
%
Regression: 18.6% | CAGR (5y): 15.93%
Capped at 13.67x (Historical 5y: 13.86x)
%