DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$90.65
Today's Fair Value
$23.37 -74.22%
Margin of Safety
-287.89%
Projected Value (5Y)
$37.63 -58.49%
Dividends Paid (5Y)
$16.24
DCF Inputs
Scenario
%
Regression: -6.03% | CAGR (5y): -63.08%
%
Regression: 1.28% | CAGR (5y): -3.59%
%
Regression: 27.2% | CAGR (5y): 15.62%
Capped at 30.00x (Historical 5y: 12.06x)
%