DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$50.81
Today's Fair Value
$7.16 -85.91%
Margin of Safety
-609.64%
Projected Value (5Y)
$11.53 -77.31%
Dividends Paid (5Y)
$6.32
DCF Inputs
Scenario
%
Regression: 6.05% | CAGR (5y): 2.61%
%
Regression: 2.62% | CAGR (5y): 2.34%
%
Regression: 6.4% | CAGR (5y): 6.54%
Capped at 30.00x (Historical 5y: 103.72x)
%