DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.00
Today's Fair Value
$30.72 -55.48%
Margin of Safety
-124.61%
Projected Value (5Y)
$49.48 -28.29%
Dividends Paid (5Y)
$6.09
DCF Inputs
Scenario
%
Regression: 12.33% | CAGR (5y): 12.04%
%
Regression: 1.94% | CAGR (5y): -0.02%
%
Regression: 11.93% | CAGR (5y): 13.79%
Capped at 18.00x (Historical 5y: 3.95x)
%