DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$361.26
Today's Fair Value
$264.48 -26.79%
Margin of Safety
-36.59%
Projected Value (5Y)
$425.95 +17.91%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Regression: 7.73% | CAGR (5y): -4.57%
%
Regression: -0.13% | CAGR (5y): -1.02%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 27.15x)
%