DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.77
Today's Fair Value
$26.47 -61.51%
Margin of Safety
-159.80%
Projected Value (5Y)
$42.63 -38.01%
Dividends Paid (5Y)
$1.73
DCF Inputs
Scenario
%
Regression: -1.97% | CAGR (5y): 0%
%
Regression: 10.38% | CAGR (5y): -1.36%
%
Regression: -9.81% | CAGR (5y): 58.74%
Capped at 18.00x (Historical 5y: 18.8x)
%