DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.84
Today's Fair Value
$30.92 -53.74%
Margin of Safety
-116.17%
Projected Value (5Y)
$49.80 -25.49%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 1.14% | CAGR (5y): -7.88%
%
Regression: -0.19% | CAGR (5y): -2.31%
%
Regression: 11.05% | CAGR (5y): 3.46%
Capped at 30.00x (Historical 5y: 17.27x)
%