DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.62
Today's Fair Value
$12.59 -81.1%
Margin of Safety
-429.15%
Projected Value (5Y)
$20.27 -69.57%
Dividends Paid (5Y)
$5.36
DCF Inputs
Scenario
%
Regression: 6.95% | CAGR (5y): -14.93%
%
Regression: 8.3% | CAGR (5y): -0.91%
%
Regression: 10.39% | CAGR (5y): 16.72%
Capped at 18.00x (Historical 5y: 23.07x)
%