DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$111.85
Today's Fair Value
$70.36 -37.09%
Margin of Safety
-58.97%
Projected Value (5Y)
$113.32 +1.31%
Dividends Paid (5Y)
$0.78
DCF Inputs
Scenario
%
Regression: 15.13% | CAGR (5y): 8.53%
%
Regression: -0.74% | CAGR (5y): -1.77%
%
Regression: -0.26% | CAGR (5y): -1.99%
Capped at 30.00x (Historical 5y: 24.43x)
%