DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$81.92
Today's Fair Value
$8.92 -89.11%
Margin of Safety
-818.39%
Projected Value (5Y)
$14.36 -82.47%
Dividends Paid (5Y)
$6.30
DCF Inputs
Scenario
%
Regression: 9.3% | CAGR (5y): -12.92%
%
Regression: -1.14% | CAGR (5y): -4.42%
%
Regression: 10.33% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 23.95x)
%