DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$112.71
Today's Fair Value
$36.70 -67.44%
Margin of Safety
-207.11%
Projected Value (5Y)
$59.10 -47.56%
Dividends Paid (5Y)
$8.30
DCF Inputs
Scenario
%
Regression: -2.97% | CAGR (5y): 0%
%
Regression: 0.05% | CAGR (5y): 1.96%
%
Regression: 8.75% | CAGR (5y): 21.32%
Capped at 30.00x (Historical 5y: 21.93x)
%