DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.79
Today's Fair Value
$22.83 -53.21%
Margin of Safety
-113.71%
Projected Value (5Y)
$36.77 -24.64%
Dividends Paid (5Y)
$8.57
DCF Inputs
Scenario
%
Regression: 26.88% | CAGR (5y): 73.83%
%
Regression: -1.33% | CAGR (5y): -1.03%
%
Regression: -0.66% | CAGR (5y): 48.71%
Capped at 18.00x (Historical 5y: 2.97x)
%