DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$131.87
Today's Fair Value
$67.18 -49.06%
Margin of Safety
-96.29%
Projected Value (5Y)
$108.20 -17.95%
Dividends Paid (5Y)
$23.76
DCF Inputs
Scenario
%
Regression: -0.07% | CAGR (5y): -0.96%
%
Regression: -3.61% | CAGR (5y): -5.74%
%
Regression: 13.05% | CAGR (5y): 12.96%
Capped at 13.67x (Historical 5y: 0.48x)
%