DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.16
Today's Fair Value
$24.47 -56.43%
Margin of Safety
-129.51%
Projected Value (5Y)
$39.41 -29.83%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: -1.28% | CAGR (5y): 0.19%
%
Regression: -0.3% | CAGR (5y): -0.83%
%
Regression: 9.32% | CAGR (5y): -31.41%
Capped at 30.00x (Historical 5y: 54.63x)
%