DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.16
Today's Fair Value
$1.07 -97.46%
Margin of Safety
-3840.19%
Projected Value (5Y)
$1.72 -95.92%
Dividends Paid (5Y)
$0.92
DCF Inputs
Scenario
%
Regression: 10.32% | CAGR (5y): -18.41%
%
Regression: 0.3% | CAGR (5y): -0.18%
%
Regression: -3.8% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 5.08x)
%