DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$180.57
Today's Fair Value
$93.14 -48.42%
Margin of Safety
-93.87%
Projected Value (5Y)
$150.01 -16.92%
Dividends Paid (5Y)
$4.14
DCF Inputs
Scenario
%
Regression: 8.32% | CAGR (5y): 0%
%
Regression: -3.3% | CAGR (5y): -1.18%
%
Regression: 1.59% | CAGR (5y): 25.99%
Capped at 30.00x (Historical 5y: 27.51x)
%