DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.09
Today's Fair Value
$12.32 -52.78%
Margin of Safety
-111.77%
Projected Value (5Y)
$19.84 -23.96%
Dividends Paid (5Y)
$2.57
DCF Inputs
Scenario
%
Regression: -4.68% | CAGR (5y): 2.03%
%
Regression: 0.27% | CAGR (5y): 0.38%
%
Regression: 0.33% | CAGR (5y): -12.2%
Capped at 30.00x (Historical 5y: 22.96x)
%