DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$156.95
Today's Fair Value
$75.06 -52.18%
Margin of Safety
-109.10%
Projected Value (5Y)
$120.88 -22.98%
Dividends Paid (5Y)
$4.14
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): 0%
%
Regression: -3.3% | CAGR (5y): -1.18%
%
Regression: 1.62% | CAGR (5y): 25.99%
Capped at 30.00x (Historical 5y: 26.73x)
%