DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.71
Today's Fair Value
$52.33 -57.7%
Margin of Safety
-136.40%
Projected Value (5Y)
$84.27 -31.88%
Dividends Paid (5Y)
$24.16
DCF Inputs
Scenario
%
Regression: -2.87% | CAGR (5y): -25.74%
%
Regression: -0.87% | CAGR (5y): -0.82%
%
Regression: 5.67% | CAGR (5y): 5.46%
Capped at 30.00x (Historical 5y: 22.63x)
%