DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$120.48
Today's Fair Value
$18.68 -84.5%
Margin of Safety
-544.97%
Projected Value (5Y)
$30.08 -75.03%
Dividends Paid (5Y)
$4.45
DCF Inputs
Scenario
%
Regression: -7.7% | CAGR (5y): -5.56%
%
Regression: 0.93% | CAGR (5y): 0.2%
%
Regression: 7.41% | CAGR (5y): 6.79%
Capped at 30.00x (Historical 5y: 50.8x)
%