DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$154.24
Today's Fair Value
$95.05 -38.38%
Margin of Safety
-62.27%
Projected Value (5Y)
$153.08 -0.75%
Dividends Paid (5Y)
$28.61
DCF Inputs
Scenario
%
Regression: 1.11% | CAGR (5y): -18.46%
%
Regression: -3.19% | CAGR (5y): -2.05%
%
Regression: 9.35% | CAGR (5y): 9.27%
Capped at 30.00x (Historical 5y: 17.73x)
%