DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.72
Today's Fair Value
$73.89 -37.23%
Margin of Safety
-59.32%
Projected Value (5Y)
$119.00 +1.09%
Dividends Paid (5Y)
$10.19
DCF Inputs
Scenario
%
Regression: 10.36% | CAGR (5y): -16.42%
%
Regression: -5.29% | CAGR (5y): -4.36%
%
Regression: 3.8% | CAGR (5y): 30.64%
Capped at 30.00x (Historical 5y: 6.07x)
%