DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1039.87
Today's Fair Value
$229.01 -77.98%
Margin of Safety
-354.07%
Projected Value (5Y)
$368.82 -64.53%
Dividends Paid (5Y)
$3.04
DCF Inputs
Scenario
%
Regression: -7.45% | CAGR (5y): 0%
%
Regression: -0.22% | CAGR (5y): -0.11%
%
Regression: 5.01% | CAGR (5y): 6.31%
Capped at 30.00x (Historical 5y: 24.58x)
%