DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.52
Today's Fair Value
$75.30 -37%
Margin of Safety
-58.73%
Projected Value (5Y)
$121.27 +1.46%
Dividends Paid (5Y)
$16.71
DCF Inputs
Scenario
%
Regression: -2.22% | CAGR (5y): -8.62%
%
Regression: -1.59% | CAGR (5y): -0.92%
%
Regression: 7.2% | CAGR (5y): 5.37%
Capped at 30.00x (Historical 5y: 28.04x)
%