DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.09
Today's Fair Value
$32.37 -41.24%
Margin of Safety
-70.19%
Projected Value (5Y)
$52.14 -5.35%
Dividends Paid (5Y)
$3.45
DCF Inputs
Scenario
%
Regression: 4.03% | CAGR (5y): 0%
%
Regression: -3.35% | CAGR (5y): 0.46%
%
Regression: 12.28% | CAGR (5y): 3.5%
Capped at 30.00x (Historical 5y: 17.63x)
%