DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.60
Today's Fair Value
$30.72 -40.47%
Margin of Safety
-67.97%
Projected Value (5Y)
$49.48 -4.11%
Dividends Paid (5Y)
$7.41
DCF Inputs
Scenario
%
Regression: -7.17% | CAGR (5y): -5.28%
%
Regression: -0.85% | CAGR (5y): -1.16%
%
Regression: 2.82% | CAGR (5y): 0.65%
Capped at 30.00x (Historical 5y: 15.39x)
%