DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.04
Today's Fair Value
$31.81 -52.55%
Margin of Safety
-110.75%
Projected Value (5Y)
$51.23 -23.58%
Dividends Paid (5Y)
$2.97
DCF Inputs
Scenario
%
Regression: 2.56% | CAGR (5y): -1.7%
%
Regression: -0.28% | CAGR (5y): -0.6%
%
Regression: 6.4% | CAGR (5y): -3.01%
Capped at 30.00x (Historical 5y: 25.98x)
%