DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$153.88
Today's Fair Value
$93.07 -39.52%
Margin of Safety
-65.34%
Projected Value (5Y)
$149.89 -2.59%
Dividends Paid (5Y)
$18.43
DCF Inputs
Scenario
%
Regression: -1.8% | CAGR (5y): -2.95%
%
Regression: -0.82% | CAGR (5y): -1.31%
%
Regression: 18.65% | CAGR (5y): -29.37%
Capped at 13.67x (Historical 5y: 2.45x)
%