DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.20
Today's Fair Value
$13.37 -36.93%
Margin of Safety
-58.56%
Projected Value (5Y)
$21.53 +1.56%
Dividends Paid (5Y)
$3.27
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): -5.19%
%
Regression: -0.45% | CAGR (5y): -0.93%
%
Regression: -4.09% | CAGR (5y): 11.01%
Capped at 30.00x (Historical 5y: 3.59x)
%