DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.59
Today's Fair Value
$29.92 -54.38%
Margin of Safety
-119.22%
Projected Value (5Y)
$48.18 -26.54%
Dividends Paid (5Y)
$11.31
DCF Inputs
Scenario
%
Regression: 4.85% | CAGR (5y): -1.17%
%
Regression: 0.93% | CAGR (5y): -0.15%
%
Regression: 8.04% | CAGR (5y): 2.07%
Capped at 13.67x (Historical 5y: 0.42x)
%