DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.17
Today's Fair Value
$36.13 -44.56%
Margin of Safety
-80.38%
Projected Value (5Y)
$58.18 -10.73%
Dividends Paid (5Y)
$14.11
DCF Inputs
Scenario
%
Regression: 7.42% | CAGR (5y): -11.17%
%
Regression: -0.81% | CAGR (5y): 0.62%
%
Regression: 4.46% | CAGR (5y): 0.93%
Capped at 30.00x (Historical 5y: 9.05x)
%