DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$215.20
Today's Fair Value
$59.34 -72.43%
Margin of Safety
-262.66%
Projected Value (5Y)
$95.56 -55.59%
Dividends Paid (5Y)
$12.03
DCF Inputs
Scenario
%
Regression: 8.72% | CAGR (5y): 6.79%
%
Regression: 0.8% | CAGR (5y): -0.3%
%
Regression: 24.24% | CAGR (5y): -2.07%
Capped at 30.00x (Historical 5y: 60.49x)
%