DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$82.10
Today's Fair Value
$38.61 -52.97%
Margin of Safety
-112.64%
Projected Value (5Y)
$62.18 -24.26%
Dividends Paid (5Y)
$20.75
DCF Inputs
Scenario
%
Regression: 1.22% | CAGR (5y): 2.32%
%
Regression: -0.77% | CAGR (5y): -1.21%
%
Regression: 5.22% | CAGR (5y): 16.45%
Capped at 18.00x (Historical 5y: 44.9x)
%