DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$393.16
Today's Fair Value
$217.17 -44.76%
Margin of Safety
-81.04%
Projected Value (5Y)
$349.76 -11.04%
Dividends Paid (5Y)
$64.63
DCF Inputs
Scenario
%
Regression: -1.46% | CAGR (5y): -4.47%
%
Regression: -3.98% | CAGR (5y): -1.68%
%
Regression: 14.52% | CAGR (5y): 7.64%
Capped at 30.00x (Historical 5y: 16.69x)
%