DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.55
Today's Fair Value
$21.45 -59.94%
Margin of Safety
-149.65%
Projected Value (5Y)
$34.54 -35.5%
Dividends Paid (5Y)
$7.63
DCF Inputs
Scenario
%
Regression: -7.01% | CAGR (5y): -9.16%
%
Regression: -0.07% | CAGR (5y): -0.77%
%
Regression: 25.83% | CAGR (5y): 14.87%
Capped at 18.00x (Historical 5y: 21.91x)
%