DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$493.78
Today's Fair Value
$203.87 -58.71%
Margin of Safety
-142.20%
Projected Value (5Y)
$328.34 -33.5%
Dividends Paid (5Y)
$23.38
DCF Inputs
Scenario
%
Regression: 10.92% | CAGR (5y): 1.77%
%
Regression: -0.83% | CAGR (5y): -0.41%
%
Regression: 10.88% | CAGR (5y): 10.2%
Capped at 30.00x (Historical 5y: 49.64x)
%