DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$56.20
Today's Fair Value
$26.71 -52.47%
Margin of Safety
-110.41%
Projected Value (5Y)
$43.02 -23.45%
Dividends Paid (5Y)
$3.12
DCF Inputs
Scenario
%
Regression: 3.39% | CAGR (5y): -7.82%
%
Regression: -3.7% | CAGR (5y): -6.2%
%
Regression: 3.43% | CAGR (5y): 3.93%
Capped at 30.00x (Historical 5y: 11.95x)
%