DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.67
Today's Fair Value
$20.33 -64.75%
Margin of Safety
-183.67%
Projected Value (5Y)
$32.74 -43.23%
Dividends Paid (5Y)
$4.62
DCF Inputs
Scenario
%
Regression: -7.22% | CAGR (5y): -14.98%
%
Regression: -6.61% | CAGR (5y): -7.34%
%
Regression: 16.6% | CAGR (5y): 6.96%
Capped at 13.67x (Historical 5y: 1.47x)
%