DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.23
Today's Fair Value
$47.25 -56.74%
Margin of Safety
-131.17%
Projected Value (5Y)
$76.09 -30.34%
Dividends Paid (5Y)
$6.97
DCF Inputs
Scenario
%
Regression: -2.34% | CAGR (5y): -15.15%
%
Regression: -0.52% | CAGR (5y): -0.19%
%
Regression: 7.63% | CAGR (5y): -7.96%
Capped at 30.00x (Historical 5y: 36.36x)
%