DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.67
Today's Fair Value
$18.88 -26.45%
Margin of Safety
-35.96%
Projected Value (5Y)
$30.40 +18.43%
Dividends Paid (5Y)
$12.58
DCF Inputs
Scenario
%
Regression: 0.18% | CAGR (5y): -2.39%
%
Regression: 2.08% | CAGR (5y): 0.13%
%
Regression: 57.01% | CAGR (5y): 58.83%
Capped at 13.67x (Historical 5y: 0.69x)
%