DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$116.45
Today's Fair Value
$71.00 -39.03%
Margin of Safety
-64.01%
Projected Value (5Y)
$114.34 -1.81%
Dividends Paid (5Y)
$32.41
DCF Inputs
Scenario
%
Regression: -5.41% | CAGR (5y): -12.89%
%
Regression: -2.67% | CAGR (5y): -2.43%
%
Regression: 8.78% | CAGR (5y): 4.05%
Capped at 13.67x (Historical 5y: 1.19x)
%