DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.44
Today's Fair Value
$31.82 -61.86%
Margin of Safety
-162.23%
Projected Value (5Y)
$51.25 -38.58%
Dividends Paid (5Y)
$2.10
DCF Inputs
Scenario
%
Regression: 0.28% | CAGR (5y): 13.93%
%
Regression: -0.31% | CAGR (5y): 0.17%
%
Regression: -0.95% | CAGR (5y): -23.12%
Capped at 30.00x (Historical 5y: 18.94x)
%