DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.51
Today's Fair Value
$17.16 -61.45%
Margin of Safety
-159.38%
Projected Value (5Y)
$27.64 -37.9%
Dividends Paid (5Y)
$10.78
DCF Inputs
Scenario
%
Regression: -4.93% | CAGR (5y): 3.12%
%
Regression: 6.14% | CAGR (5y): 15.93%
%
Regression: 14.57% | CAGR (5y): 0.84%
Capped at 30.00x (Historical 5y: 22.03x)
%