DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.75
Today's Fair Value
$16.85 -68.06%
Margin of Safety
-213.06%
Projected Value (5Y)
$27.14 -48.55%
Dividends Paid (5Y)
$15.11
DCF Inputs
Scenario
%
Regression: -9.52% | CAGR (5y): -33.85%
%
Regression: 1.25% | CAGR (5y): 2.15%
%
Regression: 12.39% | CAGR (5y): 24.93%
Capped at 13.67x (Historical 5y: 1.59x)
%