DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$75.95
Today's Fair Value
$11.41 -84.98%
Margin of Safety
-565.64%
Projected Value (5Y)
$18.37 -75.81%
Dividends Paid (5Y)
$6.92
DCF Inputs
Scenario
%
Regression: -2.84% | CAGR (5y): -49.55%
%
Regression: -0.21% | CAGR (5y): -0.92%
%
Regression: -0.46% | CAGR (5y): 1.86%
Capped at 30.00x (Historical 5y: 24.91x)
%