DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$109.35
Today's Fair Value
$48.48 -55.67%
Margin of Safety
-125.56%
Projected Value (5Y)
$78.07 -28.61%
Dividends Paid (5Y)
$0.88
DCF Inputs
Scenario
%
Regression: 8.15% | CAGR (5y): 15.86%
%
Regression: 2.27% | CAGR (5y): 3.14%
%
Regression: 10.05% | CAGR (5y): 9.24%
Capped at 18.00x (Historical 5y: 17.3x)
%