DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$138.06
Today's Fair Value
$70.06 -49.25%
Margin of Safety
-97.06%
Projected Value (5Y)
$112.83 -18.27%
Dividends Paid (5Y)
$23.85
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): -0.96%
%
Regression: -3.61% | CAGR (5y): -5.74%
%
Regression: 13.4% | CAGR (5y): 12.96%
Capped at 13.67x (Historical 5y: 0.51x)
%