DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$83.32
Today's Fair Value
$61.51 -26.18%
Margin of Safety
-35.46%
Projected Value (5Y)
$99.07 +18.9%
Dividends Paid (5Y)
$5.64
DCF Inputs
Scenario
%
Regression: -2.14% | CAGR (5y): 0%
%
Regression: 0.83% | CAGR (5y): -0.47%
%
Regression: -16.15% | CAGR (5y): 25.99%
Capped at 30.00x (Historical 5y: 14.63x)
%