DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.57
Today's Fair Value
$21.74 -43.63%
Margin of Safety
-77.41%
Projected Value (5Y)
$35.02 -9.2%
Dividends Paid (5Y)
$6.46
DCF Inputs
Scenario
%
Regression: -4.96% | CAGR (5y): -7.13%
%
Regression: -0.99% | CAGR (5y): -2.64%
%
Regression: 13.53% | CAGR (5y): 7.24%
Capped at 13.67x (Historical 5y: 9.44x)
%