DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$141.91
Today's Fair Value
$45.45 -67.97%
Margin of Safety
-212.23%
Projected Value (5Y)
$73.20 -48.42%
Dividends Paid (5Y)
$14.53
DCF Inputs
Scenario
%
Regression: 3.29% | CAGR (5y): 7.62%
%
Regression: -4.57% | CAGR (5y): -4.61%
%
Regression: 10.91% | CAGR (5y): 11.82%
Capped at 30.00x (Historical 5y: 15.61x)
%