DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.59
Today's Fair Value
$4.50 -89.91%
Margin of Safety
-890.89%
Projected Value (5Y)
$7.25 -83.74%
Dividends Paid (5Y)
$1.47
DCF Inputs
Scenario
%
Regression: -6.18% | CAGR (5y): 0%
%
Regression: -1.16% | CAGR (5y): -1.79%
%
Regression: -1.69% | CAGR (5y): -32.46%
Capped at 18.00x (Historical 5y: 14.65x)
%