DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$44.85
Today's Fair Value
$3.11 -93.07%
Margin of Safety
-1342.12%
Projected Value (5Y)
$5.01 -88.83%
Dividends Paid (5Y)
$5.00

DCF Inputs

Scenario
%

Regression: -2.37% | CAGR (5y): -73.74%

%

Regression: 1% | CAGR (5y): -0.32%

%

Regression: 0.57% | CAGR (5y): 2.71%

Capped at 13.67x (Historical 5y: 0.95x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.