DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.71
Today's Fair Value
$14.38 -39.35%
Margin of Safety
-64.88%
Projected Value (5Y)
$23.16 -2.32%
Dividends Paid (5Y)
$3.33
DCF Inputs
Scenario
%
Regression: -1.04% | CAGR (5y): -5.19%
%
Regression: -0.45% | CAGR (5y): -0.93%
%
Regression: 4.76% | CAGR (5y): 2.31%
Capped at 30.00x (Historical 5y: 3.9x)
%