DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.39
Today's Fair Value
$58.60 -39.21%
Margin of Safety
-64.49%
Projected Value (5Y)
$94.37 -2.1%
Dividends Paid (5Y)
$25.05
DCF Inputs
Scenario
%
Regression: -0.76% | CAGR (5y): -21.46%
%
Regression: -4.97% | CAGR (5y): -4.21%
%
Regression: 15.04% | CAGR (5y): 7.64%
Capped at 30.00x (Historical 5y: 12.12x)
%