DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.70
Today's Fair Value
$29.80 -59.01%
Margin of Safety
-143.96%
Projected Value (5Y)
$47.99 -33.99%
Dividends Paid (5Y)
$2.14
DCF Inputs
Scenario
%
Regression: 7.75% | CAGR (5y): -3.04%
%
Regression: 0.76% | CAGR (5y): -0.62%
%
Regression: 1.1% | CAGR (5y): 4.56%
Capped at 30.00x (Historical 5y: 53.5x)
%