DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$71.55
Today's Fair Value
$30.34 -57.6%
Margin of Safety
-135.83%
Projected Value (5Y)
$48.87 -31.7%
Dividends Paid (5Y)
$10.96
DCF Inputs
Scenario
%
Regression: 2.5% | CAGR (5y): 2.48%
%
Regression: -0.05% | CAGR (5y): -1.81%
%
Regression: 1.69% | CAGR (5y): 20.2%
Capped at 13.67x (Historical 5y: 0.27x)
%