DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.69
Today's Fair Value
$32.51 -53.35%
Margin of Safety
-114.36%
Projected Value (5Y)
$52.36 -24.87%
Dividends Paid (5Y)
$20.53
DCF Inputs
Scenario
%
Regression: 19.92% | CAGR (5y): 158.04%
%
Regression: 2.62% | CAGR (5y): 0.86%
%
Regression: 30.53% | CAGR (5y): 50.05%
Capped at 30.00x (Historical 5y: 348.69x)
%