DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$85.79
Today's Fair Value
$38.70 -54.89%
Margin of Safety
-121.68%
Projected Value (5Y)
$62.32 -27.36%
Dividends Paid (5Y)
$32.06
DCF Inputs
Scenario
%
Regression: -13.21% | CAGR (5y): -37.7%
%
Regression: 0.01% | CAGR (5y): -2.85%
%
Regression: 41.22% | CAGR (5y): 91.02%
Capped at 13.67x (Historical 5y: 1.31x)
%