DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.14
Today's Fair Value
$10.40 -72%
Margin of Safety
-257.12%
Projected Value (5Y)
$16.75 -54.9%
Dividends Paid (5Y)
$6.26
DCF Inputs
Scenario
%
Regression: -4.45% | CAGR (5y): -10.49%
%
Regression: 0.14% | CAGR (5y): -0.09%
%
Regression: 0.48% | CAGR (5y): -5.23%
Capped at 18.00x (Historical 5y: 9.5x)
%