DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.93
Today's Fair Value
$15.47 -37.95%
Margin of Safety
-61.15%
Projected Value (5Y)
$24.91 -0.08%
Dividends Paid (5Y)
$13.42
DCF Inputs
Scenario
%
Regression: 2.1% | CAGR (5y): 1.6%
%
Regression: 10.36% | CAGR (5y): 13.16%
%
Regression: 6.49% | CAGR (5y): 7.01%
Capped at 13.67x (Historical 5y: 2.02x)
%