DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.86
Today's Fair Value
$48.64 -44%
Margin of Safety
-78.58%
Projected Value (5Y)
$78.34 -9.81%
Dividends Paid (5Y)
$0.88
DCF Inputs
Scenario
%
Regression: 8.15% | CAGR (5y): 15.86%
%
Regression: 2.27% | CAGR (5y): 3.14%
%
Regression: 10.17% | CAGR (5y): 9.24%
Capped at 18.00x (Historical 5y: 17.36x)
%