DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.51
Today's Fair Value
$4.27 -93.86%
Margin of Safety
-1527.87%
Projected Value (5Y)
$6.87 -90.12%
Dividends Paid (5Y)
$2.83
DCF Inputs
Scenario
%
Regression: -0.6% | CAGR (5y): -29.21%
%
Regression: -0.27% | CAGR (5y): -0.76%
%
Regression: 13.39% | CAGR (5y): 7.66%
Capped at 30.00x (Historical 5y: 1.3x)
%