DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.16
Today's Fair Value
$23.53 -58.83%
Margin of Safety
-142.92%
Projected Value (5Y)
$37.89 -33.71%
Dividends Paid (5Y)
$3.74
DCF Inputs
Scenario
%
Regression: 4.29% | CAGR (5y): 0%
%
Regression: -0.22% | CAGR (5y): -0.1%
%
Regression: 10.67% | CAGR (5y): -0.5%
Capped at 30.00x (Historical 5y: 63.13x)
%