DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$89.94
Today's Fair Value
$48.90 -45.63%
Margin of Safety
-83.93%
Projected Value (5Y)
$78.76 -12.43%
Dividends Paid (5Y)
$6.31
DCF Inputs
Scenario
%
Regression: 9.3% | CAGR (5y): -12.92%
%
Regression: -1.14% | CAGR (5y): -4.42%
%
Regression: 10.46% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 24.45x)
%