DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.16
Today's Fair Value
$8.01 -79.55%
Margin of Safety
-388.89%
Projected Value (5Y)
$12.90 -67.06%
Dividends Paid (5Y)
$2.46
DCF Inputs
Scenario
%
Regression: 32.87% | CAGR (5y): 36.93%
%
Regression: 4.58% | CAGR (5y): 6.3%
%
Regression: -10.83% | CAGR (5y): -22.15%
Capped at 13.67x (Historical 5y: 2.34x)
%