DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$144.37
Today's Fair Value
$64.56 -55.28%
Margin of Safety
-123.62%
Projected Value (5Y)
$103.97 -27.98%
Dividends Paid (5Y)
$9.15
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): -11.48%
%
Regression: -0.36% | CAGR (5y): -2.79%
%
Regression: 2.44% | CAGR (5y): 8.58%
Capped at 30.00x (Historical 5y: 32.05x)
%