DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.93
Today's Fair Value
$38.31 -58.78%
Margin of Safety
-142.57%
Projected Value (5Y)
$61.70 -33.61%
Dividends Paid (5Y)
$37.30
DCF Inputs
Scenario
%
Regression: 3.86% | CAGR (5y): 6.58%
%
Regression: 19.25% | CAGR (5y): 31.69%
%
Regression: 7.71% | CAGR (5y): 54.35%
Capped at 13.67x (Historical 5y: 0.8x)
%