DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$317.95
Today's Fair Value
$10.80 -96.6%
Margin of Safety
-2843.98%
Projected Value (5Y)
$17.39 -94.53%
Dividends Paid (5Y)
$16.05
DCF Inputs
Scenario
%
Regression: -25.76% | CAGR (5y): -60.15%
%
Regression: 0.75% | CAGR (5y): 1.06%
%
Regression: 13.37% | CAGR (5y): 12.42%
Capped at 30.00x (Historical 5y: 12.41x)
%