DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$61.39
Today's Fair Value
$9.83 -83.99%
Margin of Safety
-524.52%
Projected Value (5Y)
$15.83 -74.21%
Dividends Paid (5Y)
$1.88
DCF Inputs
Scenario
%
Regression: 7.99% | CAGR (5y): -3.99%
%
Regression: -2.13% | CAGR (5y): 1.65%
%
Regression: 3.77% | CAGR (5y): -32.11%
Capped at 30.00x (Historical 5y: 4.75x)
%