DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$129.75
Today's Fair Value
$13.90 -89.29%
Margin of Safety
-833.45%
Projected Value (5Y)
$22.38 -82.75%
Dividends Paid (5Y)
$3.02
DCF Inputs
Scenario
%
Regression: 15.57% | CAGR (5y): -1.68%
%
Regression: -1.27% | CAGR (5y): -2.79%
%
Regression: 10.67% | CAGR (5y): 8.45%
Capped at 18.00x (Historical 5y: 9.94x)
%