DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$128.47
Today's Fair Value
$50.92 -60.36%
Margin of Safety
-152.30%
Projected Value (5Y)
$82.00 -36.17%
Dividends Paid (5Y)
$81.99
DCF Inputs
Scenario
%
Regression: -2.8% | CAGR (5y): -82.46%
%
Regression: -1.63% | CAGR (5y): -2.77%
%
Regression: 23.81% | CAGR (5y): 23.96%
Capped at 13.67x (Historical 5y: 1.48x)
%