DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.71
Today's Fair Value
$45.31 -51.65%
Margin of Safety
-106.82%
Projected Value (5Y)
$72.98 -22.12%
Dividends Paid (5Y)
$8.05
DCF Inputs
Scenario
%
Regression: 2.48% | CAGR (5y): -23.71%
%
Regression: -1.62% | CAGR (5y): -1.76%
%
Regression: 0.12% | CAGR (5y): -1.57%
Capped at 30.00x (Historical 5y: 9.32x)
%