DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.33
Today's Fair Value
$7.61 -76.46%
Margin of Safety
-324.84%
Projected Value (5Y)
$12.26 -62.08%
Dividends Paid (5Y)
$1.57
DCF Inputs
Scenario
%
Regression: -2.13% | CAGR (5y): -10.04%
%
Regression: 0.24% | CAGR (5y): -0.19%
%
Regression: 10.97% | CAGR (5y): -29.37%
Capped at 18.00x (Historical 5y: 14.75x)
%