DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.66
Today's Fair Value
$11.06 -83.16%
Margin of Safety
-493.67%
Projected Value (5Y)
$17.82 -72.86%
Dividends Paid (5Y)
$13.10
DCF Inputs
Scenario
%
Regression: 14.4% | CAGR (5y): 0%
%
Regression: 7.17% | CAGR (5y): 7.47%
%
Regression: 25.52% | CAGR (5y): 25.74%
Capped at 30.00x (Historical 5y: 45.48x)
%