DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$254.19
Today's Fair Value
$28.40 -88.83%
Margin of Safety
-795.04%
Projected Value (5Y)
$45.74 -82.01%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: 18.93% | CAGR (5y): 12.03%
%
Regression: 6.27% | CAGR (5y): 5.39%
%
Regression: 2.17% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 112x)
%