DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$124.92
Today's Fair Value
$38.12 -69.48%
Margin of Safety
-227.70%
Projected Value (5Y)
$61.39 -50.86%
Dividends Paid (5Y)
$7.16
DCF Inputs
Scenario
%
Regression: 12.39% | CAGR (5y): 27.07%
%
Regression: 11.43% | CAGR (5y): 3.77%
%
Regression: 0% | CAGR (5y): 64.35%
Capped at 18.00x (Historical 5y: 65.42x)
%