DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$46.86
Today's Fair Value
$11.92 -74.56%
Margin of Safety
-293.12%
Projected Value (5Y)
$19.20 -59.03%
Dividends Paid (5Y)
$6.69
DCF Inputs
Scenario
%
Regression: 1.84% | CAGR (5y): -21.98%
%
Regression: 0.25% | CAGR (5y): 0.2%
%
Regression: 5.01% | CAGR (5y): 2.57%
Capped at 30.00x (Historical 5y: 7.19x)
%