DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$72.83
Today's Fair Value
$13.67 -81.23%
Margin of Safety
-432.77%
Projected Value (5Y)
$22.01 -69.78%
Dividends Paid (5Y)
$6.24
DCF Inputs
Scenario
%
Regression: 14.34% | CAGR (5y): 27.77%
%
Regression: -2.68% | CAGR (5y): -6.36%
%
Regression: 26.57% | CAGR (5y): 14.74%
Capped at 30.00x (Historical 5y: 11.04x)
%