DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.68
Today's Fair Value
$11.28 -52.36%
Margin of Safety
-109.93%
Projected Value (5Y)
$18.17 -23.27%
Dividends Paid (5Y)
$1.33
DCF Inputs
Scenario
%
Regression: 5.75% | CAGR (5y): 2.57%
%
Regression: 1.63% | CAGR (5y): -1.66%
%
Regression: 3.81% | CAGR (5y): 4.66%
Capped at 30.00x (Historical 5y: 30.26x)
%