DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$70.00
Today's Fair Value
$5.00 -92.86%
Margin of Safety
-1300.00%
Projected Value (5Y)
$8.05 -88.5%
Dividends Paid (5Y)
$7.67
DCF Inputs
Scenario
%
Regression: -2.36% | CAGR (5y): 0%
%
Regression: 2.3% | CAGR (5y): 2.69%
%
Regression: 1.11% | CAGR (5y): 6.31%
Capped at 18.00x (Historical 5y: 6.99x)
%