DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.40
Today's Fair Value
$25.68 -31.34%
Margin of Safety
-45.64%
Projected Value (5Y)
$41.36 +10.59%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: -0.82% | CAGR (5y): 0%
%
Regression: -0.96% | CAGR (5y): 0.38%
%
Regression: 1.98% | CAGR (5y): -31.84%
Capped at 30.00x (Historical 5y: 21.98x)
%