DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.56
Today's Fair Value
$25.46 -62.86%
Margin of Safety
-169.29%
Projected Value (5Y)
$41.00 -40.2%
Dividends Paid (5Y)
$3.82
DCF Inputs
Scenario
%
Regression: -11.38% | CAGR (5y): -17.07%
%
Regression: -0.83% | CAGR (5y): -1.05%
%
Regression: -5.09% | CAGR (5y): -15.34%
Capped at 30.00x (Historical 5y: 19.14x)
%