DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.23
Today's Fair Value
$3.68 -94.91%
Margin of Safety
-1862.77%
Projected Value (5Y)
$5.93 -91.79%
Dividends Paid (5Y)
$3.95
DCF Inputs
Scenario
%
Regression: 3.88% | CAGR (5y): -22.1%
%
Regression: -1.36% | CAGR (5y): -7.64%
%
Regression: -5.38% | CAGR (5y): 17.78%
Capped at 30.00x (Historical 5y: 4.83x)
%