DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$113.88
Today's Fair Value
$71.29 -37.4%
Margin of Safety
-59.74%
Projected Value (5Y)
$114.82 +0.83%
Dividends Paid (5Y)
$0.76
DCF Inputs
Scenario
%
Regression: 15.13% | CAGR (5y): 8.53%
%
Regression: -0.74% | CAGR (5y): -1.77%
%
Regression: -1.47% | CAGR (5y): -2.43%
Capped at 30.00x (Historical 5y: 24.76x)
%