DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.27
Today's Fair Value
$12.15 -64.55%
Margin of Safety
-182.06%
Projected Value (5Y)
$19.57 -42.89%
Dividends Paid (5Y)
$1.88
DCF Inputs
Scenario
%
Regression: 5.27% | CAGR (5y): -0.42%
%
Regression: -0.41% | CAGR (5y): -0.61%
%
Regression: 5.65% | CAGR (5y): 7.78%
Capped at 30.00x (Historical 5y: 21.19x)
%