DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$100.02
Today's Fair Value
$38.88 -61.13%
Margin of Safety
-157.25%
Projected Value (5Y)
$62.62 -37.39%
Dividends Paid (5Y)
$13.30
DCF Inputs
Scenario
%
Regression: -9.88% | CAGR (5y): -16.72%
%
Regression: -5.18% | CAGR (5y): -6.14%
%
Regression: 6.96% | CAGR (5y): 4.3%
Capped at 13.67x (Historical 5y: 1.82x)
%