DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.26
Today's Fair Value
$41.45 -55.07%
Margin of Safety
-122.58%
Projected Value (5Y)
$66.76 -27.64%
Dividends Paid (5Y)
$3.96
DCF Inputs
Scenario
%
Regression: 10.58% | CAGR (5y): 16.38%
%
Regression: 0.02% | CAGR (5y): 0%
%
Regression: 7.33% | CAGR (5y): 6.61%
Capped at 18.00x (Historical 5y: 67.05x)
%