DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.85
Today's Fair Value
$15.19 -38.87%
Margin of Safety
-63.59%
Projected Value (5Y)
$24.47 -1.53%
Dividends Paid (5Y)
$5.64
DCF Inputs
Scenario
%
Regression: 1.75% | CAGR (5y): 4.16%
%
Regression: -0.29% | CAGR (5y): -0.9%
%
Regression: 12.61% | CAGR (5y): 1.67%
Capped at 13.67x (Historical 5y: 1.28x)
%