DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.35
Today's Fair Value
$15.98 -73.95%
Margin of Safety
-283.92%
Projected Value (5Y)
$25.74 -58.04%
Dividends Paid (5Y)
$1.97
DCF Inputs
Scenario
%
Regression: 16.89% | CAGR (5y): 3.15%
%
Regression: 0.85% | CAGR (5y): -1.04%
%
Regression: 8.89% | CAGR (5y): 8.28%
Capped at 30.00x (Historical 5y: 15.8x)
%