DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.23
Today's Fair Value
$28.24 -43.78%
Margin of Safety
-77.87%
Projected Value (5Y)
$45.48 -9.46%
Dividends Paid (5Y)
$5.84
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): 14.47%
%
Regression: -0.56% | CAGR (5y): -1.53%
%
Regression: 15.96% | CAGR (5y): 11.2%
Capped at 30.00x (Historical 5y: 66.7x)
%