DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$234.61
Today's Fair Value
$121.93 -48.03%
Margin of Safety
-92.41%
Projected Value (5Y)
$196.37 -16.3%
Dividends Paid (5Y)
$15.96
DCF Inputs
Scenario
%
Regression: 10% | CAGR (5y): 22.36%
%
Regression: 6.5% | CAGR (5y): 10.23%
%
Regression: -1.59% | CAGR (5y): 4.7%
Capped at 13.67x (Historical 5y: 2.1x)
%