DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$43.86
Today's Fair Value
$22.71 -48.22%
Margin of Safety
-93.13%
Projected Value (5Y)
$36.58 -16.6%
Dividends Paid (5Y)
$5.85
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): 14.47%
%
Regression: -0.56% | CAGR (5y): -1.53%
%
Regression: 16.06% | CAGR (5y): 11.2%
Capped at 30.00x (Historical 5y: 70.36x)
%