DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$94.08
Today's Fair Value
$51.04 -45.75%
Margin of Safety
-84.33%
Projected Value (5Y)
$82.20 -12.63%
Dividends Paid (5Y)
$11.82
DCF Inputs
Scenario
%
Regression: -0.35% | CAGR (5y): -9.38%
%
Regression: -0.1% | CAGR (5y): -0.05%
%
Regression: 5% | CAGR (5y): 4.69%
Capped at 30.00x (Historical 5y: 27.22x)
%