DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.66
Today's Fair Value
$12.79 -79.26%
Margin of Safety
-382.10%
Projected Value (5Y)
$20.60 -66.59%
Dividends Paid (5Y)
$8.26
DCF Inputs
Scenario
%
Regression: -1.25% | CAGR (5y): -10.86%
%
Regression: -0.23% | CAGR (5y): -0.36%
%
Regression: 6.74% | CAGR (5y): 1.12%
Capped at 18.00x (Historical 5y: 3.94x)
%