DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$54.01
Today's Fair Value
$19.43 -64.03%
Margin of Safety
-177.97%
Projected Value (5Y)
$31.30 -42.05%
Dividends Paid (5Y)
$10.92
DCF Inputs
Scenario
%
Regression: -22.26% | CAGR (5y): -17.81%
%
Regression: 4.42% | CAGR (5y): -2.01%
%
Regression: 28.2% | CAGR (5y): 33.03%
Capped at 30.00x (Historical 5y: 13.06x)
%