DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$62.97
Today's Fair Value
$16.63 -73.59%
Margin of Safety
-278.65%
Projected Value (5Y)
$26.79 -57.46%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: -19.97% | CAGR (5y): 0%
%
Regression: -1.54% | CAGR (5y): -1.5%
%
Regression: -1.6% | CAGR (5y): 17.64%
Capped at 30.00x (Historical 5y: 16.87x)
%