DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$407.50
Today's Fair Value
$232.19 -43.02%
Margin of Safety
-75.50%
Projected Value (5Y)
$373.95 -8.23%
Dividends Paid (5Y)
$45.18
DCF Inputs
Scenario
%
Regression: 5.79% | CAGR (5y): -20.93%
%
Regression: -1.9% | CAGR (5y): -2.7%
%
Regression: 13.55% | CAGR (5y): 9.62%
Capped at 30.00x (Historical 5y: 15.96x)
%