DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$349.54
Today's Fair Value
$82.37 -76.43%
Margin of Safety
-324.35%
Projected Value (5Y)
$132.66 -62.05%
Dividends Paid (5Y)
$7.51
DCF Inputs
Scenario
%
Regression: 17.38% | CAGR (5y): 10.1%
%
Regression: -1.41% | CAGR (5y): -2.3%
%
Regression: 46.63% | CAGR (5y): 46.63%
Capped at 30.00x (Historical 5y: 38.64x)
%