DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.35
Today's Fair Value
$8.44 -83.56%
Margin of Safety
-508.41%
Projected Value (5Y)
$13.59 -73.53%
Dividends Paid (5Y)
$1.91
DCF Inputs
Scenario
%
Regression: 5.01% | CAGR (5y): 0%
%
Regression: 12.56% | CAGR (5y): 23.9%
%
Regression: -11.54% | CAGR (5y): 4.28%
Capped at 30.00x (Historical 5y: 20.44x)
%