DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.90
Today's Fair Value
$25.46 -70.36%
Margin of Safety
-237.39%
Projected Value (5Y)
$41.01 -52.26%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 22.66% | CAGR (5y): 16.8%
%
Regression: -0.28% | CAGR (5y): -0.54%
%
Regression: 3.79% | CAGR (5y): 18.57%
Capped at 30.00x (Historical 5y: 15.23x)
%