DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$150.95
Today's Fair Value
$27.74 -81.62%
Margin of Safety
-444.16%
Projected Value (5Y)
$44.67 -70.41%
Dividends Paid (5Y)
$11.63
DCF Inputs
Scenario
%
Regression: 6.13% | CAGR (5y): -12.86%
%
Regression: 3.95% | CAGR (5y): -0.32%
%
Regression: 5.3% | CAGR (5y): 5.08%
Capped at 30.00x (Historical 5y: 20.87x)
%