DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.92
Today's Fair Value
$20.14 -48.25%
Margin of Safety
-93.25%
Projected Value (5Y)
$32.44 -16.65%
Dividends Paid (5Y)
$8.00
DCF Inputs
Scenario
%
Regression: 5.87% | CAGR (5y): -11.05%
%
Regression: -0.56% | CAGR (5y): 0.08%
%
Regression: 5.04% | CAGR (5y): -10.72%
Capped at 30.00x (Historical 5y: 12.28x)
%