DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.06
Today's Fair Value
$29.54 -64.44%
Margin of Safety
-181.18%
Projected Value (5Y)
$47.57 -42.73%
Dividends Paid (5Y)
$3.26
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.75% | CAGR (5y): 23.52%
%
Regression: 0% | CAGR (5y): 15%
Capped at 18.00x (Historical 5y: 15.21x)
%