DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$79.69
Today's Fair Value
$22.28 -72.04%
Margin of Safety
-257.68%
Projected Value (5Y)
$35.88 -54.98%
Dividends Paid (5Y)
$4.81
DCF Inputs
Scenario
%
Regression: -2.98% | CAGR (5y): 12.11%
%
Regression: -1.12% | CAGR (5y): -2.17%
%
Regression: 18.24% | CAGR (5y): 6.32%
Capped at 30.00x (Historical 5y: 24.62x)
%