DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$87.55
Today's Fair Value
$29.41 -66.41%
Margin of Safety
-197.69%
Projected Value (5Y)
$47.37 -45.89%
Dividends Paid (5Y)
$3.26
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 40.75% | CAGR (5y): 23.52%
%
Regression: 0% | CAGR (5y): 15%
Capped at 18.00x (Historical 5y: 15.14x)
%