DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$320.99
Today's Fair Value
$168.18 -47.61%
Margin of Safety
-90.86%
Projected Value (5Y)
$270.85 -15.62%
Dividends Paid (5Y)
$23.49
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): -8.03%
%
Regression: -2.26% | CAGR (5y): -3.08%
%
Regression: 19.74% | CAGR (5y): 23.52%
Capped at 30.00x (Historical 5y: 19.32x)
%