DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.41
Today's Fair Value
$31.59 -50.95%
Margin of Safety
-103.89%
Projected Value (5Y)
$50.88 -21.01%
Dividends Paid (5Y)
$10.67
DCF Inputs
Scenario
%
Regression: 2.46% | CAGR (5y): 1.57%
%
Regression: -0.82% | CAGR (5y): 0.02%
%
Regression: 3.7% | CAGR (5y): 6.23%
Capped at 13.67x (Historical 5y: 1.35x)
%