DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$157.00
Today's Fair Value
$73.95 -52.9%
Margin of Safety
-112.31%
Projected Value (5Y)
$119.09 -24.15%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 11.69% | CAGR (5y): -9.56%
%
Regression: 0.98% | CAGR (5y): 0.2%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 24.47x)
%