DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$235.91
Today's Fair Value
$116.87 -50.46%
Margin of Safety
-101.86%
Projected Value (5Y)
$188.22 -20.22%
Dividends Paid (5Y)
$15.96
DCF Inputs
Scenario
%
Regression: 9.58% | CAGR (5y): 22.42%
%
Regression: 6.5% | CAGR (5y): 10.23%
%
Regression: -1.58% | CAGR (5y): 4.7%
Capped at 13.67x (Historical 5y: 2.06x)
%