DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$192.83
Today's Fair Value
$90.24 -53.2%
Margin of Safety
-113.69%
Projected Value (5Y)
$145.34 -24.63%
Dividends Paid (5Y)
$35.50
DCF Inputs
Scenario
%
Regression: 0.88% | CAGR (5y): 0%
%
Regression: -1.81% | CAGR (5y): -1.71%
%
Regression: 7.86% | CAGR (5y): 6.09%
Capped at 30.00x (Historical 5y: 266.91x)
%