DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.04
Today's Fair Value
$11.26 -84.58%
Margin of Safety
-548.67%
Projected Value (5Y)
$18.13 -75.18%
Dividends Paid (5Y)
$6.92
DCF Inputs
Scenario
%
Regression: -2.84% | CAGR (5y): -49.55%
%
Regression: -0.21% | CAGR (5y): -0.92%
%
Regression: -0.43% | CAGR (5y): 1.86%
Capped at 30.00x (Historical 5y: 24.37x)
%