DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$253.21
Today's Fair Value
$96.14 -62.03%
Margin of Safety
-163.38%
Projected Value (5Y)
$154.83 -38.85%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 49.09% | CAGR (5y): 41.29%
%
Regression: 25.31% | CAGR (5y): 4.93%
%
Regression: 113.35% | CAGR (5y): 90.37%
Capped at 18.00x (Historical 5y: 30.87x)
%