DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$47.37
Today's Fair Value
$23.82 -49.72%
Margin of Safety
-98.87%
Projected Value (5Y)
$38.36 -19.02%
Dividends Paid (5Y)
$2.11
DCF Inputs
Scenario
%
Regression: 22.22% | CAGR (5y): 0%
%
Regression: 0.56% | CAGR (5y): 0.07%
%
Regression: 1.16% | CAGR (5y): 12.03%
Capped at 30.00x (Historical 5y: 34.15x)
%