DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.36
Today's Fair Value
$29.63 -46.48%
Margin of Safety
-86.84%
Projected Value (5Y)
$47.72 -13.8%
Dividends Paid (5Y)
$6.76
DCF Inputs
Scenario
%
Regression: 20.34% | CAGR (5y): 0%
%
Regression: 0.13% | CAGR (5y): 0.2%
%
Regression: 9.85% | CAGR (5y): 22.43%
Capped at 30.00x (Historical 5y: 8.94x)
%