DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.29
Today's Fair Value
$9.53 -65.08%
Margin of Safety
-186.36%
Projected Value (5Y)
$15.35 -43.75%
Dividends Paid (5Y)
$3.14
DCF Inputs
Scenario
%
Regression: 6.7% | CAGR (5y): 5.77%
%
Regression: 0.52% | CAGR (5y): 0.01%
%
Regression: 16.89% | CAGR (5y): 48.02%
Capped at 18.00x (Historical 5y: 17.41x)
%