DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.03
Today's Fair Value
$18.28 -42.93%
Margin of Safety
-75.22%
Projected Value (5Y)
$29.44 -8.09%
Dividends Paid (5Y)
$11.34
DCF Inputs
Scenario
%
Regression: -0.52% | CAGR (5y): -11.97%
%
Regression: 3.04% | CAGR (5y): 0.51%
%
Regression: 9.16% | CAGR (5y): 7.34%
Capped at 18.00x (Historical 5y: 15.54x)
%