DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.69
Today's Fair Value
$13.03 -45%
Margin of Safety
-81.81%
Projected Value (5Y)
$20.98 -11.44%
Dividends Paid (5Y)
$9.09
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: -2.43% | CAGR (5y): -2.67%
Capped at 13.67x (Historical 5y: 2.09x)
%