DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$132.39
Today's Fair Value
$50.31 -62%
Margin of Safety
-163.15%
Projected Value (5Y)
$81.02 -38.8%
Dividends Paid (5Y)
$6.63
DCF Inputs
Scenario
%
Regression: 4.97% | CAGR (5y): -2.05%
%
Regression: -1.56% | CAGR (5y): -0.82%
%
Regression: 13.4% | CAGR (5y): 5.27%
Capped at 18.00x (Historical 5y: 21.75x)
%