DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.97
Today's Fair Value
$25.07 -49.83%
Margin of Safety
-99.32%
Projected Value (5Y)
$40.38 -19.19%
Dividends Paid (5Y)
$2.50
DCF Inputs
Scenario
%
Regression: 39.56% | CAGR (5y): 0%
%
Regression: 2.17% | CAGR (5y): 2.3%
%
Regression: 7.3% | CAGR (5y): 9.07%
Capped at 30.00x (Historical 5y: 57.8x)
%