DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$92.91
Today's Fair Value
$34.47 -62.9%
Margin of Safety
-169.54%
Projected Value (5Y)
$55.52 -40.24%
Dividends Paid (5Y)
$9.08
DCF Inputs
Scenario
%
Regression: 38.59% | CAGR (5y): 0%
%
Regression: -0.96% | CAGR (5y): -0.35%
%
Regression: -0.94% | CAGR (5y): 316%
Capped at 30.00x (Historical 5y: 9.24x)
%