DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.28
Today's Fair Value
$48.39 -44.56%
Margin of Safety
-80.37%
Projected Value (5Y)
$77.93 -10.71%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 22.66% | CAGR (5y): 16.8%
%
Regression: -0.28% | CAGR (5y): -0.54%
%
Regression: 3.81% | CAGR (5y): 18.57%
Capped at 30.00x (Historical 5y: 15.29x)
%