DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.44
Today's Fair Value
$13.21 -56.6%
Margin of Safety
-130.43%
Projected Value (5Y)
$21.27 -30.12%
Dividends Paid (5Y)
$4.72
DCF Inputs
Scenario
%
Regression: -1.36% | CAGR (5y): 0%
%
Regression: 8.14% | CAGR (5y): 12.58%
%
Regression: -0.26% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 13.81x)
%