DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$51.50
Today's Fair Value
$7.87 -84.72%
Margin of Safety
-554.38%
Projected Value (5Y)
$12.68 -75.38%
Dividends Paid (5Y)
$3.63
DCF Inputs
Scenario
%
Regression: 7.63% | CAGR (5y): -13.19%
%
Regression: -0.09% | CAGR (5y): 0.52%
%
Regression: 6.52% | CAGR (5y): 2.48%
Capped at 30.00x (Historical 5y: 4.96x)
%