DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.92
Today's Fair Value
$23.21 -49.46%
Margin of Safety
-97.85%
Projected Value (5Y)
$37.38 -18.6%
Dividends Paid (5Y)
$14.99
DCF Inputs
Scenario
%
Regression: 3.67% | CAGR (5y): 1.52%
%
Regression: -1.23% | CAGR (5y): -2.47%
%
Regression: 17.83% | CAGR (5y): 19.69%
Capped at 13.67x (Historical 5y: 0.55x)
%