DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$164.08
Today's Fair Value
$53.79 -67.22%
Margin of Safety
-205.04%
Projected Value (5Y)
$86.63 -47.2%
Dividends Paid (5Y)
$7.16
DCF Inputs
Scenario
%
Regression: 4.26% | CAGR (5y): 9.7%
%
Regression: 11.43% | CAGR (5y): 3.77%
%
Regression: 0% | CAGR (5y): 64.35%
Capped at 30.00x (Historical 5y: 21.19x)
%