DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$53.38
Today's Fair Value
$16.19 -69.67%
Margin of Safety
-229.71%
Projected Value (5Y)
$26.08 -51.14%
Dividends Paid (5Y)
$9.32
DCF Inputs
Scenario
%
Regression: 1.49% | CAGR (5y): -0.34%
%
Regression: 36.02% | CAGR (5y): 73.83%
%
Regression: 16.12% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 49.75x)
%