DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.19
Today's Fair Value
$19.03 -51.44%
Margin of Safety
-105.94%
Projected Value (5Y)
$30.64 -21.82%
Dividends Paid (5Y)
$2.89
DCF Inputs
Scenario
%
Regression: -2.31% | CAGR (5y): 0%
%
Regression: 2.54% | CAGR (5y): 2.85%
%
Regression: -8.22% | CAGR (5y): 50%
Capped at 30.00x (Historical 5y: 14.68x)
%