DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.43
Today's Fair Value
$11.06 -83.1%
Margin of Safety
-491.59%
Projected Value (5Y)
$17.82 -72.76%
Dividends Paid (5Y)
$13.10
DCF Inputs
Scenario
%
Regression: 14.4% | CAGR (5y): 0%
%
Regression: 7.17% | CAGR (5y): 7.47%
%
Regression: 24.84% | CAGR (5y): 25.74%
Capped at 30.00x (Historical 5y: 45.44x)
%