DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$99.89
Today's Fair Value
$43.56 -56.39%
Margin of Safety
-129.32%
Projected Value (5Y)
$70.15 -29.77%
Dividends Paid (5Y)
$10.83
DCF Inputs
Scenario
%
Regression: 2.53% | CAGR (5y): -5.4%
%
Regression: 0.26% | CAGR (5y): 0.17%
%
Regression: 5.42% | CAGR (5y): 10.43%
Capped at 30.00x (Historical 5y: 24.6x)
%