DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.42
Today's Fair Value
$48.55 -43.16%
Margin of Safety
-75.94%
Projected Value (5Y)
$78.19 -8.46%
Dividends Paid (5Y)
$26.78
DCF Inputs
Scenario
%
Regression: 2.46% | CAGR (5y): -1.03%
%
Regression: -0.8% | CAGR (5y): -2.82%
%
Regression: 2.83% | CAGR (5y): 27.8%
Capped at 13.67x (Historical 5y: 0.84x)
%