DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.67
Today's Fair Value
$24.70 -50.27%
Margin of Safety
-101.09%
Projected Value (5Y)
$39.78 -19.91%
Dividends Paid (5Y)
$2.09
DCF Inputs
Scenario
%
Regression: 20.1% | CAGR (5y): 6.47%
%
Regression: 11.77% | CAGR (5y): 2.41%
%
Regression: 9.23% | CAGR (5y): 8.13%
Capped at 13.67x (Historical 5y: 1.03x)
%