DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$104.43
Today's Fair Value
$59.25 -43.26%
Margin of Safety
-76.25%
Projected Value (5Y)
$95.42 -8.63%
Dividends Paid (5Y)
$19.97
DCF Inputs
Scenario
%
Regression: 0.87% | CAGR (5y): 1.63%
%
Regression: -0.04% | CAGR (5y): 0.02%
%
Regression: -0.06% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 22.21x)
%