DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$114.75
Today's Fair Value
$18.96 -83.48%
Margin of Safety
-505.22%
Projected Value (5Y)
$30.53 -73.39%
Dividends Paid (5Y)
$26.42
DCF Inputs
Scenario
%
Regression: -3.72% | CAGR (5y): -23.04%
%
Regression: 0.11% | CAGR (5y): 0%
%
Regression: 6.37% | CAGR (5y): 11.2%
Capped at 30.00x (Historical 5y: 16.33x)
%