DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$101.76
Today's Fair Value
$35.00 -65.61%
Margin of Safety
-190.74%
Projected Value (5Y)
$56.36 -44.61%
Dividends Paid (5Y)
$13.22
DCF Inputs
Scenario
%
Regression: 1.89% | CAGR (5y): -0.08%
%
Regression: 0.13% | CAGR (5y): 0.59%
%
Regression: 13.16% | CAGR (5y): -4.56%
Capped at 30.00x (Historical 5y: 36.45x)
%