DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.45
Today's Fair Value
$70.13 -46.65%
Margin of Safety
-87.44%
Projected Value (5Y)
$112.95 -14.07%
Dividends Paid (5Y)
$42.97
DCF Inputs
Scenario
%
Regression: -11.18% | CAGR (5y): 5.12%
%
Regression: 0.02% | CAGR (5y): -0.01%
%
Regression: 21.55% | CAGR (5y): 47.19%
Capped at 30.00x (Historical 5y: 10.53x)
%