DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$65.26
Today's Fair Value
$12.08 -81.49%
Margin of Safety
-440.23%
Projected Value (5Y)
$19.45 -70.2%
Dividends Paid (5Y)
$4.35
DCF Inputs
Scenario
%
Regression: -17.96% | CAGR (5y): -14.15%
%
Regression: -3.24% | CAGR (5y): -1.86%
%
Regression: 6.64% | CAGR (5y): 3.33%
Capped at 18.00x (Historical 5y: 33.98x)
%