DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.72
Today's Fair Value
$51.40 -59.12%
Margin of Safety
-144.59%
Projected Value (5Y)
$82.78 -34.16%
Dividends Paid (5Y)
$37.12
DCF Inputs
Scenario
%
Regression: -23.89% | CAGR (5y): 3.66%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 3.69% | CAGR (5y): 13.67%
Capped at 13.67x (Historical 5y: 0.92x)
%