DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.77
Today's Fair Value
$59.43 -35.94%
Margin of Safety
-56.10%
Projected Value (5Y)
$95.71 +3.17%
Dividends Paid (5Y)
$24.84
DCF Inputs
Scenario
%
Regression: -0.76% | CAGR (5y): -21.46%
%
Regression: -4.97% | CAGR (5y): -4.21%
%
Regression: 14.31% | CAGR (5y): 7.64%
Capped at 30.00x (Historical 5y: 12.39x)
%