DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.31
Today's Fair Value
$45.17 -49.42%
Margin of Safety
-97.72%
Projected Value (5Y)
$72.74 -18.55%
Dividends Paid (5Y)
$12.46
DCF Inputs
Scenario
%
Regression: 24.66% | CAGR (5y): 4.77%
%
Regression: 12.71% | CAGR (5y): -2.79%
%
Regression: -5.28% | CAGR (5y): 34.64%
Capped at 18.00x (Historical 5y: 4.91x)
%