DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$63.76
Today's Fair Value
$4.74 -92.57%
Margin of Safety
-1245.15%
Projected Value (5Y)
$7.64 -88.02%
Dividends Paid (5Y)
$7.26
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): 0%
%
Regression: 2.3% | CAGR (5y): 2.69%
%
Regression: -4.6% | CAGR (5y): 6.92%
Capped at 18.00x (Historical 5y: 6.98x)
%