DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$180.14
Today's Fair Value
$51.50 -71.41%
Margin of Safety
-249.79%
Projected Value (5Y)
$82.94 -53.96%
Dividends Paid (5Y)
$2.26
DCF Inputs
Scenario
%
Regression: 7.36% | CAGR (5y): 17.19%
%
Regression: 6.25% | CAGR (5y): 13.97%
%
Regression: 8% | CAGR (5y): 2.13%
Capped at 18.00x (Historical 5y: 21.99x)
%