DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.59
Today's Fair Value
$41.01 -49.11%
Margin of Safety
-96.51%
Projected Value (5Y)
$66.05 -18.04%
Dividends Paid (5Y)
$16.52
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): -11.05%
%
Regression: -0.56% | CAGR (5y): 0.08%
%
Regression: 7.38% | CAGR (5y): -10.59%
Capped at 30.00x (Historical 5y: 12.06x)
%