DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.81
Today's Fair Value
$2.51 -95.5%
Margin of Safety
-2123.51%
Projected Value (5Y)
$4.04 -92.76%
Dividends Paid (5Y)
$3.26
DCF Inputs
Scenario
%
Regression: 0.9% | CAGR (5y): -42.59%
%
Regression: -1.06% | CAGR (5y): -0.82%
%
Regression: -0.16% | CAGR (5y): -9.66%
Capped at 30.00x (Historical 5y: 14.04x)
%