DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.23
Today's Fair Value
$19.66 -71.6%
Margin of Safety
-252.14%
Projected Value (5Y)
$31.66 -54.27%
Dividends Paid (5Y)
$0.57
DCF Inputs
Scenario
%
Regression: 4.2% | CAGR (5y): 10.22%
%
Regression: 3.14% | CAGR (5y): 10.6%
%
Regression: 3.12% | CAGR (5y): -28.38%
Capped at 30.00x (Historical 5y: 17.74x)
%