DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.78
Today's Fair Value
$52.20 -40.53%
Margin of Safety
-68.16%
Projected Value (5Y)
$84.07 -4.23%
Dividends Paid (5Y)
$25.49
DCF Inputs
Scenario
%
Regression: 0.62% | CAGR (5y): -4.03%
%
Regression: -1.5% | CAGR (5y): -0.01%
%
Regression: 6.81% | CAGR (5y): 6.31%
Capped at 13.67x (Historical 5y: 0.96x)
%