DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.12
Today's Fair Value
$51.00 -41.46%
Margin of Safety
-70.82%
Projected Value (5Y)
$82.13 -5.73%
Dividends Paid (5Y)
$11.81
DCF Inputs
Scenario
%
Regression: -0.35% | CAGR (5y): -9.38%
%
Regression: -0.1% | CAGR (5y): -0.05%
%
Regression: 4.97% | CAGR (5y): 4.69%
Capped at 30.00x (Historical 5y: 27.16x)
%