DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.87
Today's Fair Value
$11.21 -66.9%
Margin of Safety
-202.14%
Projected Value (5Y)
$18.05 -46.71%
Dividends Paid (5Y)
$9.05
DCF Inputs
Scenario
%
Regression: -8.68% | CAGR (5y): -35.02%
%
Regression: 0.4% | CAGR (5y): 0.25%
%
Regression: -1.65% | CAGR (5y): 20.82%
Capped at 30.00x (Historical 5y: 18.51x)
%