DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$229.99
Today's Fair Value
$89.92 -60.9%
Margin of Safety
-155.77%
Projected Value (5Y)
$144.82 -37.03%
Dividends Paid (5Y)
$14.40
DCF Inputs
Scenario
%
Regression: 5.35% | CAGR (5y): 0%
%
Regression: -5.23% | CAGR (5y): -6.91%
%
Regression: 13.57% | CAGR (5y): 15.09%
Capped at 30.00x (Historical 5y: 11.61x)
%