DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$45.62
Today's Fair Value
$14.21 -68.85%
Margin of Safety
-221.04%
Projected Value (5Y)
$22.88 -49.85%
Dividends Paid (5Y)
$15.35
DCF Inputs
Scenario
%
Regression: -67.2% | CAGR (5y): 0%
%
Regression: -2.57% | CAGR (5y): -3.85%
%
Regression: 12.05% | CAGR (5y): 10.52%
Capped at 30.00x (Historical 5y: 84.32x)
%