DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.90
Today's Fair Value
$15.55 -39.96%
Margin of Safety
-66.56%
Projected Value (5Y)
$25.04 -3.32%
Dividends Paid (5Y)
$14.33
DCF Inputs
Scenario
%
Regression: -1.75% | CAGR (5y): -11.73%
%
Regression: 5.02% | CAGR (5y): 0.3%
%
Regression: 7.22% | CAGR (5y): 4.05%
Capped at 18.00x (Historical 5y: 9.92x)
%