DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$575.01
Today's Fair Value
$199.65 -65.28%
Margin of Safety
-188.01%
Projected Value (5Y)
$321.54 -44.08%
Dividends Paid (5Y)
$20.18
DCF Inputs
Scenario
%
Regression: 8.46% | CAGR (5y): 0.29%
%
Regression: 0.08% | CAGR (5y): -2.27%
%
Regression: 32.73% | CAGR (5y): 36.78%
Capped at 30.00x (Historical 5y: 19.86x)
%