DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.59
Today's Fair Value
$53.27 -52.69%
Margin of Safety
-111.36%
Projected Value (5Y)
$85.79 -23.8%
Dividends Paid (5Y)
$21.43
DCF Inputs
Scenario
%
Regression: 5.65% | CAGR (5y): 0.05%
%
Regression: -0.13% | CAGR (5y): -0.64%
%
Regression: 13.54% | CAGR (5y): 8.25%
Capped at 13.67x (Historical 5y: 0.49x)
%