DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$107.53
Today's Fair Value
$27.25 -74.66%
Margin of Safety
-294.61%
Projected Value (5Y)
$43.89 -59.18%
Dividends Paid (5Y)
$5.50
DCF Inputs
Scenario
%
Regression: -2.88% | CAGR (5y): -10.37%
%
Regression: -1.85% | CAGR (5y): -1.25%
%
Regression: 3.37% | CAGR (5y): 6.07%
Capped at 30.00x (Historical 5y: 52.92x)
%