DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$68.25
Today's Fair Value
$15.94 -76.64%
Margin of Safety
-328.17%
Projected Value (5Y)
$25.67 -62.39%
Dividends Paid (5Y)
$1.97
DCF Inputs
Scenario
%
Regression: 16.89% | CAGR (5y): 3.15%
%
Regression: 0.85% | CAGR (5y): -1.04%
%
Regression: 9.02% | CAGR (5y): 8.28%
Capped at 30.00x (Historical 5y: 15.75x)
%