DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.18
Today's Fair Value
$12.62 -79.37%
Margin of Safety
-384.79%
Projected Value (5Y)
$20.32 -66.79%
Dividends Paid (5Y)
$2.83
DCF Inputs
Scenario
%
Regression: 13.94% | CAGR (5y): 10.04%
%
Regression: 3.36% | CAGR (5y): 12.87%
%
Regression: 13.5% | CAGR (5y): 7.66%
Capped at 13.67x (Historical 5y: 0.74x)
%