DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$52.99
Today's Fair Value
$30.38 -42.67%
Margin of Safety
-74.42%
Projected Value (5Y)
$48.92 -7.68%
Dividends Paid (5Y)
$6.20
DCF Inputs
Scenario
%
Regression: 8.1% | CAGR (5y): 7.71%
%
Regression: -0.1% | CAGR (5y): -0.02%
%
Regression: 12.32% | CAGR (5y): 5.64%
Capped at 18.00x (Historical 5y: 26.71x)
%