DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.94
Today's Fair Value
$35.17 -47.46%
Margin of Safety
-90.33%
Projected Value (5Y)
$56.64 -15.39%
Dividends Paid (5Y)
$16.33
DCF Inputs
Scenario
%
Regression: -11.18% | CAGR (5y): -28.91%
%
Regression: -1.86% | CAGR (5y): -1.65%
%
Regression: 86.38% | CAGR (5y): 90.62%
Capped at 30.00x (Historical 5y: 11.18x)
%