DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.59
Today's Fair Value
$17.70 -47.31%
Margin of Safety
-89.77%
Projected Value (5Y)
$28.50 -15.15%
Dividends Paid (5Y)
$3.96
DCF Inputs
Scenario
%
Regression: -5.97% | CAGR (5y): 2.84%
%
Regression: -0.14% | CAGR (5y): -0.42%
%
Regression: -39.71% | CAGR (5y): 7.92%
Capped at 18.00x (Historical 5y: 24.79x)
%