DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$117.70
Today's Fair Value
$13.10 -88.87%
Margin of Safety
-798.47%
Projected Value (5Y)
$21.09 -82.08%
Dividends Paid (5Y)
$8.37
DCF Inputs
Scenario
%
Regression: -2.3% | CAGR (5y): -25.42%
%
Regression: -0.7% | CAGR (5y): 0.12%
%
Regression: 5.25% | CAGR (5y): -3.6%
Capped at 30.00x (Historical 5y: 58.72x)
%