DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.20
Today's Fair Value
$65.89 -34.24%
Margin of Safety
-52.07%
Projected Value (5Y)
$106.11 +5.9%
Dividends Paid (5Y)
$5.27
DCF Inputs
Scenario
%
Regression: 20.49% | CAGR (5y): -11.91%
%
Regression: 1.63% | CAGR (5y): -0.93%
%
Regression: 18.27% | CAGR (5y): 0.8%
Capped at 30.00x (Historical 5y: 21.98x)
%