DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.28
Today's Fair Value
$14.39 -80.88%
Margin of Safety
-423.14%
Projected Value (5Y)
$23.18 -69.21%
Dividends Paid (5Y)
$8.15
DCF Inputs
Scenario
%
Regression: -9.99% | CAGR (5y): -30.99%
%
Regression: -8.69% | CAGR (5y): -8.97%
%
Regression: 14.72% | CAGR (5y): 12.84%
Capped at 30.00x (Historical 5y: 16.54x)
%