DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$69.61
Today's Fair Value
$10.48 -84.94%
Margin of Safety
-564.22%
Projected Value (5Y)
$16.88 -75.75%
Dividends Paid (5Y)
$9.31
DCF Inputs
Scenario
%
Regression: -11.21% | CAGR (5y): -25.34%
%
Regression: -0.09% | CAGR (5y): -0.32%
%
Regression: 8.23% | CAGR (5y): 5.31%
Capped at 30.00x (Historical 5y: 15.4x)
%