DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.11
Today's Fair Value
$51.28 -39.03%
Margin of Safety
-64.02%
Projected Value (5Y)
$82.58 -1.82%
Dividends Paid (5Y)
$3.18
DCF Inputs
Scenario
%
Regression: 12.74% | CAGR (5y): -29.47%
%
Regression: -0.85% | CAGR (5y): -1.28%
%
Regression: -1.49% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 14.95x)
%