DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.94
Today's Fair Value
$22.68 -68.03%
Margin of Safety
-212.79%
Projected Value (5Y)
$36.52 -48.52%
Dividends Paid (5Y)
$1.73
DCF Inputs
Scenario
%
Regression: -3.62% | CAGR (5y): 0%
%
Regression: 10.38% | CAGR (5y): -1.36%
%
Regression: -9.58% | CAGR (5y): 58.74%
Capped at 18.00x (Historical 5y: 19.33x)
%