DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$143.84
Today's Fair Value
$46.63 -67.58%
Margin of Safety
-208.47%
Projected Value (5Y)
$75.10 -47.79%
Dividends Paid (5Y)
$28.02
DCF Inputs
Scenario
%
Regression: 9.47% | CAGR (5y): -21.33%
%
Regression: -3.05% | CAGR (5y): -1.67%
%
Regression: 16.59% | CAGR (5y): -6.59%
Capped at 30.00x (Historical 5y: 22.12x)
%