DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.26
Today's Fair Value
$29.41 -48.64%
Margin of Safety
-94.70%
Projected Value (5Y)
$47.36 -17.29%
Dividends Paid (5Y)
$7.15
DCF Inputs
Scenario
%
Regression: -10.93% | CAGR (5y): -8.43%
%
Regression: -4.86% | CAGR (5y): -4.38%
%
Regression: 9.36% | CAGR (5y): -9.94%
Capped at 18.00x (Historical 5y: 8.78x)
%