DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$265.62
Today's Fair Value
$98.06 -63.08%
Margin of Safety
-170.87%
Projected Value (5Y)
$157.92 -40.55%
Dividends Paid (5Y)
$10.55
DCF Inputs
Scenario
%
Regression: -0.89% | CAGR (5y): 1.33%
%
Regression: -0.93% | CAGR (5y): -0.49%
%
Regression: 23.85% | CAGR (5y): 7.86%
Capped at 18.00x (Historical 5y: 20.66x)
%