DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$66.47
Today's Fair Value
$12.00 -81.95%
Margin of Safety
-453.92%
Projected Value (5Y)
$19.32 -70.93%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: -19.97% | CAGR (5y): 0%
%
Regression: -1.54% | CAGR (5y): -1.5%
%
Regression: -1.57% | CAGR (5y): 17.64%
Capped at 30.00x (Historical 5y: 15.98x)
%