DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$73.90
Today's Fair Value
$21.02 -71.56%
Margin of Safety
-251.57%
Projected Value (5Y)
$33.86 -54.18%
Dividends Paid (5Y)
$11.70
DCF Inputs
Scenario
%
Regression: 3.62% | CAGR (5y): -15.74%
%
Regression: 0.1% | CAGR (5y): -1.15%
%
Regression: 4.04% | CAGR (5y): 4.81%
Capped at 30.00x (Historical 5y: 9.48x)
%