DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$86.75
Today's Fair Value
$48.73 -43.83%
Margin of Safety
-78.02%
Projected Value (5Y)
$78.48 -9.53%
Dividends Paid (5Y)
$9.93
DCF Inputs
Scenario
%
Regression: 1.55% | CAGR (5y): 7.92%
%
Regression: 2.61% | CAGR (5y): 4.2%
%
Regression: -4.69% | CAGR (5y): 2.53%
Capped at 13.67x (Historical 5y: 2.12x)
%