DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.33
Today's Fair Value
$15.70 -42.55%
Margin of Safety
-74.08%
Projected Value (5Y)
$25.29 -7.46%
Dividends Paid (5Y)
$2.71
DCF Inputs
Scenario
%
Regression: 4.19% | CAGR (5y): -16.61%
%
Regression: 1% | CAGR (5y): 0%
%
Regression: -2.44% | CAGR (5y): 7.36%
Capped at 30.00x (Historical 5y: 19.39x)
%