DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.85
Today's Fair Value
$36.39 -62.43%
Margin of Safety
-166.14%
Projected Value (5Y)
$58.61 -39.48%
Dividends Paid (5Y)
$23.01
DCF Inputs
Scenario
%
Regression: 1.33% | CAGR (5y): -13.01%
%
Regression: -1.24% | CAGR (5y): 0.12%
%
Regression: 12.72% | CAGR (5y): -13.54%
Capped at 30.00x (Historical 5y: 13.77x)
%