DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$77.34
Today's Fair Value
$21.37 -72.37%
Margin of Safety
-261.91%
Projected Value (5Y)
$34.41 -55.51%
Dividends Paid (5Y)
$12.31
DCF Inputs
Scenario
%
Regression: 5.89% | CAGR (5y): -17.64%
%
Regression: 2.2% | CAGR (5y): 0.25%
%
Regression: 7.94% | CAGR (5y): 17.74%
Capped at 30.00x (Historical 5y: 22.04x)
%