DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$325.45
Today's Fair Value
$190.83 -41.36%
Margin of Safety
-70.54%
Projected Value (5Y)
$307.33 -5.57%
Dividends Paid (5Y)
$8.54
DCF Inputs
Scenario
%
Regression: 4.51% | CAGR (5y): 11.73%
%
Regression: -0.5% | CAGR (5y): -0.87%
%
Regression: 10.45% | CAGR (5y): 16.87%
Capped at 18.00x (Historical 5y: 28.67x)
%