DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.35
Today's Fair Value
$25.49 -48.35%
Margin of Safety
-93.61%
Projected Value (5Y)
$41.05 -16.82%
Dividends Paid (5Y)
$11.70
DCF Inputs
Scenario
%
Regression: 6.58% | CAGR (5y): -8.13%
%
Regression: 1.39% | CAGR (5y): 1.05%
%
Regression: 8.02% | CAGR (5y): 21.94%
Capped at 30.00x (Historical 5y: 32.77x)
%