DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.34
Today's Fair Value
$13.76 -73.71%
Margin of Safety
-280.38%
Projected Value (5Y)
$22.16 -57.66%
Dividends Paid (5Y)
$10.30
DCF Inputs
Scenario
%
Regression: -6.13% | CAGR (5y): 0.42%
%
Regression: 1.04% | CAGR (5y): 0.95%
%
Regression: 4.74% | CAGR (5y): -8.48%
Capped at 30.00x (Historical 5y: 24.9x)
%