DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.81
Today's Fair Value
$26.18 -61.39%
Margin of Safety
-159.01%
Projected Value (5Y)
$42.16 -37.83%
Dividends Paid (5Y)
$5.07
DCF Inputs
Scenario
%
Regression: 6.27% | CAGR (5y): -25.51%
%
Regression: -2.5% | CAGR (5y): -5.67%
%
Regression: 25.42% | CAGR (5y): 26.71%
Capped at 30.00x (Historical 5y: 10.41x)
%