DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$237.99
Today's Fair Value
$116.32 -51.12%
Margin of Safety
-104.60%
Projected Value (5Y)
$187.34 -21.28%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 51.13% | CAGR (5y): 54.74%
%
Regression: 25.31% | CAGR (5y): 4.93%
%
Regression: 116.13% | CAGR (5y): 90.37%
Capped at 18.00x (Historical 5y: 32.44x)
%