DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.27
Today's Fair Value
$52.84 -64.12%
Margin of Safety
-178.71%
Projected Value (5Y)
$85.10 -42.21%
Dividends Paid (5Y)
$32.71
DCF Inputs
Scenario
%
Regression: 6.55% | CAGR (5y): -30.13%
%
Regression: -3.17% | CAGR (5y): -2.27%
%
Regression: 12.04% | CAGR (5y): 6.85%
Capped at 30.00x (Historical 5y: 10.7x)
%