DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.23
Today's Fair Value
$5.49 -88.85%
Margin of Safety
-796.72%
Projected Value (5Y)
$8.84 -82.04%
Dividends Paid (5Y)
$2.64
DCF Inputs
Scenario
%
Regression: 8.78% | CAGR (5y): -0.5%
%
Regression: 2.94% | CAGR (5y): 27.32%
%
Regression: 7.59% | CAGR (5y): 9.46%
Capped at 30.00x (Historical 5y: 3.44x)
%