DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$336.70
Today's Fair Value
$196.42 -41.66%
Margin of Safety
-71.42%
Projected Value (5Y)
$316.33 -6.05%
Dividends Paid (5Y)
$28.95
DCF Inputs
Scenario
%
Regression: 6.99% | CAGR (5y): 5.29%
%
Regression: -0.01% | CAGR (5y): 0.41%
%
Regression: 4.01% | CAGR (5y): 9.27%
Capped at 30.00x (Historical 5y: 29.55x)
%