DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.67
Today's Fair Value
$11.82 -55.68%
Margin of Safety
-125.63%
Projected Value (5Y)
$19.04 -28.61%
Dividends Paid (5Y)
$11.33
DCF Inputs
Scenario
%
Regression: 10.25% | CAGR (5y): 0%
%
Regression: 2.59% | CAGR (5y): 5.1%
%
Regression: 1.61% | CAGR (5y): 0.01%
Capped at 18.00x (Historical 5y: 43.01x)
%