DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$57.41
Today's Fair Value
$32.49 -43.41%
Margin of Safety
-76.70%
Projected Value (5Y)
$52.33 -8.85%
Dividends Paid (5Y)
$10.33
DCF Inputs
Scenario
%
Regression: 0.49% | CAGR (5y): -9%
%
Regression: -4.55% | CAGR (5y): -3.64%
%
Regression: 10.56% | CAGR (5y): 11.56%
Capped at 18.00x (Historical 5y: 12.08x)
%