DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.54
Today's Fair Value
$8.46 -74.78%
Margin of Safety
-296.45%
Projected Value (5Y)
$13.62 -59.39%
Dividends Paid (5Y)
$7.00
DCF Inputs
Scenario
%
Regression: -9.15% | CAGR (5y): -32.19%
%
Regression: -2.66% | CAGR (5y): -5.23%
%
Regression: -5.03% | CAGR (5y): 17.07%
Capped at 30.00x (Historical 5y: 9.23x)
%