DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.24
Today's Fair Value
$3.34 -94.63%
Margin of Safety
-1763.47%
Projected Value (5Y)
$5.38 -91.36%
Dividends Paid (5Y)
$3.95
DCF Inputs
Scenario
%
Regression: 3.88% | CAGR (5y): -22.1%
%
Regression: -1.36% | CAGR (5y): -7.64%
%
Regression: -5.46% | CAGR (5y): 17.78%
Capped at 30.00x (Historical 5y: 3.5x)
%