DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.81
Today's Fair Value
$24.66 -61.95%
Margin of Safety
-162.81%
Projected Value (5Y)
$39.71 -38.73%
Dividends Paid (5Y)
$1.22
DCF Inputs
Scenario
%
Regression: -1.22% | CAGR (5y): -0.74%
%
Regression: 0.22% | CAGR (5y): 0.24%
%
Regression: 30.47% | CAGR (5y): 32.64%
Capped at 30.00x (Historical 5y: 23.91x)
%