DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$90.24
Today's Fair Value
$58.45 -35.23%
Margin of Safety
-54.39%
Projected Value (5Y)
$94.13 +4.31%
Dividends Paid (5Y)
$15.90
DCF Inputs
Scenario
%
Regression: 2.97% | CAGR (5y): -11%
%
Regression: 2.22% | CAGR (5y): -0.66%
%
Regression: 8.91% | CAGR (5y): 5.87%
Capped at 30.00x (Historical 5y: 9.43x)
%