DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.89
Today's Fair Value
$36.94 -54.89%
Margin of Safety
-121.68%
Projected Value (5Y)
$59.50 -27.34%
Dividends Paid (5Y)
$23.05
DCF Inputs
Scenario
%
Regression: 1.33% | CAGR (5y): -13.01%
%
Regression: -1.24% | CAGR (5y): 0.12%
%
Regression: 12.85% | CAGR (5y): -13.54%
Capped at 30.00x (Historical 5y: 14.1x)
%