DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$55.06
Today's Fair Value
$10.82 -80.35%
Margin of Safety
-408.87%
Projected Value (5Y)
$17.43 -68.34%
Dividends Paid (5Y)
$10.52
DCF Inputs
Scenario
%
Regression: 6.02% | CAGR (5y): 0%
%
Regression: 0.23% | CAGR (5y): 0.09%
%
Regression: 0.94% | CAGR (5y): 5.66%
Capped at 30.00x (Historical 5y: 286.53x)
%