DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.53
Today's Fair Value
$31.60 -69.77%
Margin of Safety
-230.79%
Projected Value (5Y)
$50.90 -51.31%
Dividends Paid (5Y)
$9.64
DCF Inputs
Scenario
%
Regression: -1.45% | CAGR (5y): -7.24%
%
Regression: -2.61% | CAGR (5y): -1.21%
%
Regression: 9.22% | CAGR (5y): 2.58%
Capped at 30.00x (Historical 5y: 20.12x)
%