DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.02
Today's Fair Value
$27.97 -46.23%
Margin of Safety
-85.98%
Projected Value (5Y)
$45.05 -13.4%
Dividends Paid (5Y)
$13.09
DCF Inputs
Scenario
%
Regression: -3.51% | CAGR (5y): -4.66%
%
Regression: -1.88% | CAGR (5y): -1.9%
%
Regression: 11.3% | CAGR (5y): 11.41%
Capped at 13.67x (Historical 5y: 0.18x)
%