DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.24
Today's Fair Value
$25.03 -50.18%
Margin of Safety
-100.72%
Projected Value (5Y)
$40.31 -19.77%
Dividends Paid (5Y)
$2.42
DCF Inputs
Scenario
%
Regression: 39.56% | CAGR (5y): 0%
%
Regression: 2.17% | CAGR (5y): 2.3%
%
Regression: 4.94% | CAGR (5y): 8.88%
Capped at 30.00x (Historical 5y: 77.59x)
%