DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.11
Today's Fair Value
$27.23 -46.72%
Margin of Safety
-87.70%
Projected Value (5Y)
$43.86 -14.19%
Dividends Paid (5Y)
$16.90
DCF Inputs
Scenario
%
Regression: -2.77% | CAGR (5y): -10.58%
%
Regression: -1.32% | CAGR (5y): -2.62%
%
Regression: 8.62% | CAGR (5y): 9.52%
Capped at 13.67x (Historical 5y: 1.47x)
%