DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.92
Today's Fair Value
$36.47 -54.93%
Margin of Safety
-121.88%
Projected Value (5Y)
$58.74 -27.41%
Dividends Paid (5Y)
$26.68
DCF Inputs
Scenario
%
Regression: 4.37% | CAGR (5y): 0.05%
%
Regression: -0.42% | CAGR (5y): -0.02%
%
Regression: 3.12% | CAGR (5y): 4.83%
Capped at 30.00x (Historical 5y: 17.62x)
%