DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$67.18
Today's Fair Value
$22.68 -66.24%
Margin of Safety
-196.21%
Projected Value (5Y)
$36.52 -45.64%
Dividends Paid (5Y)
$6.66
DCF Inputs
Scenario
%
Regression: 7.94% | CAGR (5y): 1.63%
%
Regression: 2.01% | CAGR (5y): 7.59%
%
Regression: 24.99% | CAGR (5y): 6.87%
Capped at 30.00x (Historical 5y: 6.83x)
%