DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.37
Today's Fair Value
$25.68 -49.02%
Margin of Safety
-96.14%
Projected Value (5Y)
$41.35 -17.91%
Dividends Paid (5Y)
$6.53
DCF Inputs
Scenario
%
Regression: -1.61% | CAGR (5y): -3.85%
%
Regression: 1.17% | CAGR (5y): 0.88%
%
Regression: -3.38% | CAGR (5y): 25.99%
Capped at 18.00x (Historical 5y: 31.46x)
%