DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$93.23
Today's Fair Value
$14.54 -84.4%
Margin of Safety
-541.20%
Projected Value (5Y)
$23.42 -74.88%
Dividends Paid (5Y)
$0.97
DCF Inputs
Scenario
%
Regression: 10.32% | CAGR (5y): 0%
%
Regression: 1.11% | CAGR (5y): 1.93%
%
Regression: -12% | CAGR (5y): 22.75%
Capped at 18.00x (Historical 5y: 101.13x)
%