DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.02
Today's Fair Value
$20.09 -78.4%
Margin of Safety
-363.02%
Projected Value (5Y)
$32.36 -65.21%
Dividends Paid (5Y)
$7.05
DCF Inputs
Scenario
%
Regression: 5.19% | CAGR (5y): -13.27%
%
Regression: 16.5% | CAGR (5y): 17.63%
%
Regression: 2.49% | CAGR (5y): -12.39%
Capped at 30.00x (Historical 5y: 36.44x)
%