DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$146.22
Today's Fair Value
$49.59 -66.09%
Margin of Safety
-194.86%
Projected Value (5Y)
$79.86 -45.38%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: -1.12% | CAGR (5y): -0.26%
%
Regression: 0% | CAGR (5y): 0.21%
%
Regression: 2.43% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 32.52x)
%