DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$119.17
Today's Fair Value
$56.48 -52.61%
Margin of Safety
-111.00%
Projected Value (5Y)
$90.96 -23.67%
Dividends Paid (5Y)
$8.80
DCF Inputs
Scenario
%
Regression: 6.91% | CAGR (5y): 5.78%
%
Regression: -2.28% | CAGR (5y): -2.87%
%
Regression: 7.93% | CAGR (5y): 0.91%
Capped at 13.67x (Historical 5y: 0.62x)
%