DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.19
Today's Fair Value
$15.34 -49.19%
Margin of Safety
-96.81%
Projected Value (5Y)
$24.70 -18.18%
Dividends Paid (5Y)
$5.55
DCF Inputs
Scenario
%
Regression: 9.69% | CAGR (5y): -9.44%
%
Regression: 0.76% | CAGR (5y): 0.7%
%
Regression: 9.53% | CAGR (5y): 13.07%
Capped at 13.67x (Historical 5y: 5.01x)
%