DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$140.64
Today's Fair Value
$41.38 -70.58%
Margin of Safety
-239.87%
Projected Value (5Y)
$66.65 -52.61%
Dividends Paid (5Y)
$13.66
DCF Inputs
Scenario
%
Regression: -6.42% | CAGR (5y): -17.94%
%
Regression: -1.04% | CAGR (5y): -10.63%
%
Regression: 0.85% | CAGR (5y): 9.77%
Capped at 30.00x (Historical 5y: 11.71x)
%