DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$301.04
Today's Fair Value
$126.12 -58.11%
Margin of Safety
-138.69%
Projected Value (5Y)
$203.11 -32.53%
Dividends Paid (5Y)
$8.40
DCF Inputs
Scenario
%
Regression: 18.67% | CAGR (5y): 8.32%
%
Regression: -3.65% | CAGR (5y): -2.79%
%
Regression: 27.45% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 25.12x)
%