DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.97
Today's Fair Value
$17.37 -40.04%
Margin of Safety
-66.78%
Projected Value (5Y)
$27.98 -3.42%
Dividends Paid (5Y)
$6.02
DCF Inputs
Scenario
%
Regression: 3.2% | CAGR (5y): 8.31%
%
Regression: 7.07% | CAGR (5y): 14.86%
%
Regression: -4.66% | CAGR (5y): 7.71%
Capped at 18.00x (Historical 5y: 15.67x)
%