DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$64.28
Today's Fair Value
$20.61 -67.94%
Margin of Safety
-211.89%
Projected Value (5Y)
$33.20 -48.35%
Dividends Paid (5Y)
$6.49
DCF Inputs
Scenario
%
Regression: 1.45% | CAGR (5y): 6.19%
%
Regression: -0.8% | CAGR (5y): -2.02%
%
Regression: 1.41% | CAGR (5y): 4.94%
Capped at 30.00x (Historical 5y: 124.56x)
%