DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.71
Today's Fair Value
$39.68 -47.59%
Margin of Safety
-90.80%
Projected Value (5Y)
$63.91 -15.59%
Dividends Paid (5Y)
$5.42
DCF Inputs
Scenario
%
Regression: 16.92% | CAGR (5y): -7.67%
%
Regression: 2.76% | CAGR (5y): 4.65%
%
Regression: 110.44% | CAGR (5y): 110.44%
Capped at 13.67x (Historical 5y: 2.37x)
%