DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.03
Today's Fair Value
$11.20 -41.15%
Margin of Safety
-69.91%
Projected Value (5Y)
$18.04 -5.2%
Dividends Paid (5Y)
$4.50
DCF Inputs
Scenario
%
Regression: 3.76% | CAGR (5y): 4.84%
%
Regression: 4.93% | CAGR (5y): 8.68%
%
Regression: -2.54% | CAGR (5y): 12.2%
Capped at 13.67x (Historical 5y: 0.83x)
%