DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.00
Today's Fair Value
$14.37 -48.68%
Margin of Safety
-94.85%
Projected Value (5Y)
$23.14 -17.36%
Dividends Paid (5Y)
$5.37
DCF Inputs
Scenario
%
Regression: 9.69% | CAGR (5y): -9.44%
%
Regression: 0.76% | CAGR (5y): 0.7%
%
Regression: 6.78% | CAGR (5y): 12.79%
Capped at 13.67x (Historical 5y: 4.65x)
%