DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$170.32
Today's Fair Value
$66.67 -60.86%
Margin of Safety
-155.47%
Projected Value (5Y)
$107.37 -36.96%
Dividends Paid (5Y)
$21.38
DCF Inputs
Scenario
%
Regression: 1.21% | CAGR (5y): -7.63%
%
Regression: -2.34% | CAGR (5y): -2.1%
%
Regression: 21.08% | CAGR (5y): 2.38%
Capped at 18.00x (Historical 5y: 20.15x)
%