DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$98.05
Today's Fair Value
$51.56 -47.41%
Margin of Safety
-90.17%
Projected Value (5Y)
$83.04 -15.31%
Dividends Paid (5Y)
$16.42
DCF Inputs
Scenario
%
Regression: -10.03% | CAGR (5y): -7.43%
%
Regression: -8.33% | CAGR (5y): -5.3%
%
Regression: 52.4% | CAGR (5y): 23.86%
Capped at 13.67x (Historical 5y: 1.17x)
%