DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$350.65
Today's Fair Value
$209.45 -40.27%
Margin of Safety
-67.41%
Projected Value (5Y)
$337.32 -3.8%
Dividends Paid (5Y)
$0.00
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 3.75% | CAGR (5y): 4.49%
%
Regression: 0% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.96x)
%