DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$58.15
Today's Fair Value
$11.21 -80.72%
Margin of Safety
-418.73%
Projected Value (5Y)
$18.05 -68.96%
Dividends Paid (5Y)
$4.35
DCF Inputs
Scenario
%
Regression: -18.24% | CAGR (5y): -15.67%
%
Regression: -3.24% | CAGR (5y): -1.86%
%
Regression: 6.59% | CAGR (5y): 3.33%
Capped at 18.00x (Historical 5y: 34.95x)
%