DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.41
Today's Fair Value
$47.88 -40.46%
Margin of Safety
-67.94%
Projected Value (5Y)
$77.11 -4.1%
Dividends Paid (5Y)
$4.80
DCF Inputs
Scenario
%
Regression: 17.73% | CAGR (5y): 6.41%
%
Regression: 8.36% | CAGR (5y): 1.47%
%
Regression: 13.74% | CAGR (5y): 8.16%
Capped at 13.67x (Historical 5y: 1.2x)
%