DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.81
Today's Fair Value
$45.50 -42.99%
Margin of Safety
-75.41%
Projected Value (5Y)
$73.28 -8.18%
Dividends Paid (5Y)
$14.41
DCF Inputs
Scenario
%
Regression: 2.3% | CAGR (5y): 6.64%
%
Regression: 2.86% | CAGR (5y): 3.89%
%
Regression: 4.57% | CAGR (5y): 1.65%
Capped at 18.00x (Historical 5y: 11.05x)
%