DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$110.52
Today's Fair Value
$47.15 -57.34%
Margin of Safety
-134.40%
Projected Value (5Y)
$75.94 -31.29%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: 3.94% | CAGR (5y): 3.03%
%
Regression: 2.89% | CAGR (5y): 10.25%
%
Regression: 0% | CAGR (5y): 33.33%
Capped at 18.00x (Historical 5y: 23.81x)
%