DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.52
Today's Fair Value
$30.40 -50.59%
Margin of Safety
-102.37%
Projected Value (5Y)
$48.96 -20.42%
Dividends Paid (5Y)
$17.78
DCF Inputs
Scenario
%
Regression: 6.05% | CAGR (5y): -8.46%
%
Regression: -0.24% | CAGR (5y): -0.59%
%
Regression: 3.04% | CAGR (5y): 2.52%
Capped at 30.00x (Historical 5y: 8.78x)
%