DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$228.77
Today's Fair Value
$7.44 -96.75%
Margin of Safety
-2974.87%
Projected Value (5Y)
$11.98 -94.76%
Dividends Paid (5Y)
$11.66
DCF Inputs
Scenario
%
Regression: 15.79% | CAGR (5y): 0%
%
Regression: 0.34% | CAGR (5y): 1.17%
%
Regression: 7.48% | CAGR (5y): 9.63%
Capped at 30.00x (Historical 5y: 23.72x)
%