DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$177.96
Today's Fair Value
$63.82 -64.14%
Margin of Safety
-178.85%
Projected Value (5Y)
$102.78 -42.25%
Dividends Paid (5Y)
$14.35
DCF Inputs
Scenario
%
Regression: -5.66% | CAGR (5y): -8.09%
%
Regression: -1.54% | CAGR (5y): -1.53%
%
Regression: 3.79% | CAGR (5y): -9.08%
Capped at 18.00x (Historical 5y: 12.91x)
%