DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$80.88
Today's Fair Value
$11.28 -86.05%
Margin of Safety
-617.02%
Projected Value (5Y)
$18.16 -77.55%
Dividends Paid (5Y)
$3.90
DCF Inputs
Scenario
%
Regression: 4.18% | CAGR (5y): -43.18%
%
Regression: -0.16% | CAGR (5y): -1.28%
%
Regression: 7.73% | CAGR (5y): -18%
Capped at 30.00x (Historical 5y: 10.87x)
%