DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$175.95
Today's Fair Value
$81.18 -53.86%
Margin of Safety
-116.74%
Projected Value (5Y)
$130.74 -25.69%
Dividends Paid (5Y)
$13.94
DCF Inputs
Scenario
%
Regression: 16.62% | CAGR (5y): 8.07%
%
Regression: -1.29% | CAGR (5y): -0.67%
%
Regression: 24.15% | CAGR (5y): 5.22%
Capped at 30.00x (Historical 5y: 50.78x)
%