DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$84.91
Today's Fair Value
$28.64 -66.27%
Margin of Safety
-196.47%
Projected Value (5Y)
$46.13 -45.67%
Dividends Paid (5Y)
$8.91
DCF Inputs
Scenario
%
Regression: 6.36% | CAGR (5y): 0%
%
Regression: 0.01% | CAGR (5y): 0.01%
%
Regression: 43.46% | CAGR (5y): 43.46%
Capped at 30.00x (Historical 5y: 82.49x)
%