DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$299.72
Today's Fair Value
$11.67 -96.11%
Margin of Safety
-2468.29%
Projected Value (5Y)
$18.79 -93.73%
Dividends Paid (5Y)
$16.06
DCF Inputs
Scenario
%
Regression: -25.76% | CAGR (5y): -60.15%
%
Regression: 0.75% | CAGR (5y): 1.06%
%
Regression: 13.45% | CAGR (5y): 12.42%
Capped at 30.00x (Historical 5y: 24.57x)
%