DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.90
Today's Fair Value
$34.88 -52.8%
Margin of Safety
-111.87%
Projected Value (5Y)
$56.18 -23.98%
Dividends Paid (5Y)
$8.90
DCF Inputs
Scenario
%
Regression: 0.65% | CAGR (5y): 1.82%
%
Regression: -0.36% | CAGR (5y): -1.24%
%
Regression: 4.02% | CAGR (5y): 9.06%
Capped at 18.00x (Historical 5y: 21.44x)
%