DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$44.80
Today's Fair Value
$13.39 -70.11%
Margin of Safety
-234.58%
Projected Value (5Y)
$21.56 -51.88%
Dividends Paid (5Y)
$15.14
DCF Inputs
Scenario
%
Regression: -10.72% | CAGR (5y): -26.07%
%
Regression: -2.73% | CAGR (5y): -2.41%
%
Regression: 11.17% | CAGR (5y): 9.78%
Capped at 18.00x (Historical 5y: 18.7x)
%