DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.63
Today's Fair Value
$23.21 -55.05%
Margin of Safety
-122.45%
Projected Value (5Y)
$37.38 -27.6%
Dividends Paid (5Y)
$5.81
DCF Inputs
Scenario
%
Regression: 1.54% | CAGR (5y): -13.06%
%
Regression: 1.08% | CAGR (5y): 1.06%
%
Regression: 7.07% | CAGR (5y): 7.84%
Capped at 30.00x (Historical 5y: 24.6x)
%