DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.29
Today's Fair Value
$23.02 -64.19%
Margin of Safety
-179.28%
Projected Value (5Y)
$37.08 -42.32%
Dividends Paid (5Y)
$4.39
DCF Inputs
Scenario
%
Regression: 33.24% | CAGR (5y): 0%
%
Regression: 2.5% | CAGR (5y): 0.39%
%
Regression: 4.79% | CAGR (5y): 2.71%
Capped at 30.00x (Historical 5y: 7.3x)
%