DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$172.29
Today's Fair Value
$96.92 -43.75%
Margin of Safety
-77.77%
Projected Value (5Y)
$156.09 -9.4%
Dividends Paid (5Y)
$12.06
DCF Inputs
Scenario
%
Regression: 6.91% | CAGR (5y): 2.25%
%
Regression: 0.46% | CAGR (5y): -0.98%
%
Regression: 24.44% | CAGR (5y): -2.07%
Capped at 30.00x (Historical 5y: 58.49x)
%