DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$49.00
Today's Fair Value
$14.42 -70.57%
Margin of Safety
-239.81%
Projected Value (5Y)
$23.23 -52.59%
Dividends Paid (5Y)
$19.57
DCF Inputs
Scenario
%
Regression: -6.54% | CAGR (5y): -14.34%
%
Regression: 36.82% | CAGR (5y): 40.7%
%
Regression: 28.7% | CAGR (5y): 28.17%
Capped at 13.67x (Historical 5y: 1.19x)
%