DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.82
Today's Fair Value
$62.65 -57.62%
Margin of Safety
-135.95%
Projected Value (5Y)
$100.90 -31.74%
Dividends Paid (5Y)
$3.33
DCF Inputs
Scenario
%
Regression: -5.89% | CAGR (5y): -5.23%
%
Regression: 0.28% | CAGR (5y): 0.31%
%
Regression: -8.38% | CAGR (5y): -30.69%
Capped at 18.00x (Historical 5y: 18.86x)
%