DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$101.69
Today's Fair Value
$44.63 -56.11%
Margin of Safety
-127.85%
Projected Value (5Y)
$71.88 -29.31%
Dividends Paid (5Y)
$8.91
DCF Inputs
Scenario
%
Regression: -1.6% | CAGR (5y): -0.36%
%
Regression: 0.26% | CAGR (5y): 0.27%
%
Regression: 43.46% | CAGR (5y): 43.46%
Capped at 30.00x (Historical 5y: 52.45x)
%