DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.44
Today's Fair Value
$27.79 -52.45%
Margin of Safety
-110.29%
Projected Value (5Y)
$44.76 -23.41%
Dividends Paid (5Y)
$6.61
DCF Inputs
Scenario
%
Regression: 7.94% | CAGR (5y): 1.63%
%
Regression: 2.01% | CAGR (5y): 7.59%
%
Regression: 24.38% | CAGR (5y): 6.87%
Capped at 30.00x (Historical 5y: 6.85x)
%