DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.21
Today's Fair Value
$21.72 -49.73%
Margin of Safety
-98.94%
Projected Value (5Y)
$34.98 -19.05%
Dividends Paid (5Y)
$11.18
DCF Inputs
Scenario
%
Regression: 3.96% | CAGR (5y): 3.14%
%
Regression: -0.52% | CAGR (5y): -2.09%
%
Regression: -4.34% | CAGR (5y): 80.13%
Capped at 13.67x (Historical 5y: 0.52x)
%