DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.84
Today's Fair Value
$13.97 -67.39%
Margin of Safety
-206.66%
Projected Value (5Y)
$22.50 -47.48%
Dividends Paid (5Y)
$6.85
DCF Inputs
Scenario
%
Regression: 0.94% | CAGR (5y): 4.31%
%
Regression: 1.18% | CAGR (5y): 0.26%
%
Regression: 13.06% | CAGR (5y): 5.29%
Capped at 30.00x (Historical 5y: 24.65x)
%