DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.59
Today's Fair Value
$40.89 -52.23%
Margin of Safety
-109.32%
Projected Value (5Y)
$65.86 -23.05%
Dividends Paid (5Y)
$16.50
DCF Inputs
Scenario
%
Regression: 5.86% | CAGR (5y): -11.05%
%
Regression: -0.56% | CAGR (5y): 0.08%
%
Regression: 7.3% | CAGR (5y): -10.59%
Capped at 30.00x (Historical 5y: 12.02x)
%