DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.43
Today's Fair Value
$16.29 -61.61%
Margin of Safety
-160.47%
Projected Value (5Y)
$26.23 -38.18%
Dividends Paid (5Y)
$4.51
DCF Inputs
Scenario
%
Regression: 8.72% | CAGR (5y): 1.42%
%
Regression: 0.84% | CAGR (5y): 0.11%
%
Regression: 2.79% | CAGR (5y): 9.11%
Capped at 30.00x (Historical 5y: 6.34x)
%