DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.84
Today's Fair Value
$59.63 -38.42%
Margin of Safety
-62.40%
Projected Value (5Y)
$96.03 -0.84%
Dividends Paid (5Y)
$9.31
DCF Inputs
Scenario
%
Regression: 8.13% | CAGR (5y): -0.2%
%
Regression: -2.09% | CAGR (5y): -3.07%
%
Regression: 9.96% | CAGR (5y): 5.83%
Capped at 30.00x (Historical 5y: 16.91x)
%