DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.36
Today's Fair Value
$17.38 -38.72%
Margin of Safety
-63.18%
Projected Value (5Y)
$27.99 -1.3%
Dividends Paid (5Y)
$8.11
DCF Inputs
Scenario
%
Regression: 0.24% | CAGR (5y): -3.47%
%
Regression: 0.05% | CAGR (5y): 0.2%
%
Regression: -0.44% | CAGR (5y): 5.74%
Capped at 13.67x (Historical 5y: 4.39x)
%