DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.90
Today's Fair Value
$73.72 -38.52%
Margin of Safety
-62.64%
Projected Value (5Y)
$118.72 -0.98%
Dividends Paid (5Y)
$5.58
DCF Inputs
Scenario
%
Regression: 14% | CAGR (5y): 1.99%
%
Regression: -1.34% | CAGR (5y): -0.29%
%
Regression: 19.8% | CAGR (5y): -24.21%
Capped at 18.00x (Historical 5y: 7.97x)
%