DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$78.03
Today's Fair Value
$12.90 -83.47%
Margin of Safety
-504.88%
Projected Value (5Y)
$20.77 -73.38%
Dividends Paid (5Y)
$4.87
DCF Inputs
Scenario
%
Regression: 9.72% | CAGR (5y): -1.89%
%
Regression: 5.64% | CAGR (5y): 20.28%
%
Regression: -0.88% | CAGR (5y): 8.24%
Capped at 30.00x (Historical 5y: 3.1x)
%