DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.00
Today's Fair Value
$34.42 -56.97%
Margin of Safety
-132.42%
Projected Value (5Y)
$55.44 -30.7%
Dividends Paid (5Y)
$1.15
DCF Inputs
Scenario
%
Regression: -1.22% | CAGR (5y): -0.74%
%
Regression: 0.22% | CAGR (5y): 0.24%
%
Regression: 18.76% | CAGR (5y): 18.56%
Capped at 30.00x (Historical 5y: 24.01x)
%