DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$96.52
Today's Fair Value
$25.86 -73.21%
Margin of Safety
-273.24%
Projected Value (5Y)
$41.64 -56.86%
Dividends Paid (5Y)
$2.83
DCF Inputs
Scenario
%
Regression: -1.11% | CAGR (5y): -3.11%
%
Regression: 2.45% | CAGR (5y): 3.39%
%
Regression: 13.08% | CAGR (5y): 0.42%
Capped at 18.00x (Historical 5y: 28.12x)
%