DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$103.93
Today's Fair Value
$45.73 -56%
Margin of Safety
-127.27%
Projected Value (5Y)
$73.65 -29.13%
Dividends Paid (5Y)
$9.60
DCF Inputs
Scenario
%
Regression: 3.92% | CAGR (5y): 5.71%
%
Regression: 0.61% | CAGR (5y): 0.03%
%
Regression: 5.29% | CAGR (5y): 9.82%
Capped at 13.67x (Historical 5y: 3.43x)
%