DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$147.47
Today's Fair Value
$50.30 -65.89%
Margin of Safety
-193.18%
Projected Value (5Y)
$81.01 -45.07%
Dividends Paid (5Y)
$6.62
DCF Inputs
Scenario
%
Regression: 4.97% | CAGR (5y): -2.05%
%
Regression: -1.56% | CAGR (5y): -0.82%
%
Regression: 13.3% | CAGR (5y): 5.27%
Capped at 18.00x (Historical 5y: 21.1x)
%