DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$123.51
Today's Fair Value
$27.25 -77.94%
Margin of Safety
-353.25%
Projected Value (5Y)
$43.89 -64.46%
Dividends Paid (5Y)
$5.50
DCF Inputs
Scenario
%
Regression: -2.88% | CAGR (5y): -10.37%
%
Regression: -1.85% | CAGR (5y): -1.25%
%
Regression: 3.39% | CAGR (5y): 6.07%
Capped at 30.00x (Historical 5y: 54x)
%