DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.10
Today's Fair Value
$14.52 -57.42%
Margin of Safety
-134.85%
Projected Value (5Y)
$23.38 -31.44%
Dividends Paid (5Y)
$10.22
DCF Inputs
Scenario
%
Regression: 1.03% | CAGR (5y): 0.57%
%
Regression: 1.84% | CAGR (5y): -1.64%
%
Regression: -1.44% | CAGR (5y): 53.27%
Capped at 13.67x (Historical 5y: 0.39x)
%