DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$269.47
Today's Fair Value
$133.51 -50.45%
Margin of Safety
-101.84%
Projected Value (5Y)
$215.02 -20.21%
Dividends Paid (5Y)
$30.16
DCF Inputs
Scenario
%
Regression: 1.69% | CAGR (5y): -0.89%
%
Regression: -1.39% | CAGR (5y): -1.88%
%
Regression: 5.96% | CAGR (5y): 4.98%
Capped at 30.00x (Historical 5y: 25.09x)
%