DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$125.64
Today's Fair Value
$60.04 -52.21%
Margin of Safety
-109.26%
Projected Value (5Y)
$96.69 -23.04%
Dividends Paid (5Y)
$6.63
DCF Inputs
Scenario
%
Regression: 0.08% | CAGR (5y): 13.58%
%
Regression: -3.31% | CAGR (5y): 2.18%
%
Regression: 10.42% | CAGR (5y): 3.57%
Capped at 30.00x (Historical 5y: 54.91x)
%