DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$88.01
Today's Fair Value
$51.24 -41.78%
Margin of Safety
-71.76%
Projected Value (5Y)
$82.52 -6.24%
Dividends Paid (5Y)
$25.86
DCF Inputs
Scenario
%
Regression: -2.5% | CAGR (5y): -15.58%
%
Regression: -0.78% | CAGR (5y): -0.82%
%
Regression: 5.54% | CAGR (5y): -2.49%
Capped at 30.00x (Historical 5y: 26.39x)
%