DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$143.38
Today's Fair Value
$10.03 -93%
Margin of Safety
-1329.51%
Projected Value (5Y)
$16.16 -88.73%
Dividends Paid (5Y)
$14.47
DCF Inputs
Scenario
%
Regression: 7.84% | CAGR (5y): 14.28%
%
Regression: 5.86% | CAGR (5y): 40.26%
%
Regression: 11.4% | CAGR (5y): 10.96%
Capped at 18.00x (Historical 5y: 9.91x)
%