DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.80
Today's Fair Value
$6.15 -84.55%
Margin of Safety
-547.15%
Projected Value (5Y)
$9.90 -75.13%
Dividends Paid (5Y)
$3.39
DCF Inputs
Scenario
%
Regression: -19.14% | CAGR (5y): -40.48%
%
Regression: -1.15% | CAGR (5y): -0.81%
%
Regression: 2.26% | CAGR (5y): 1.04%
Capped at 30.00x (Historical 5y: 79.82x)
%