DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$42.03
Today's Fair Value
$19.07 -54.63%
Margin of Safety
-120.40%
Projected Value (5Y)
$30.72 -26.91%
Dividends Paid (5Y)
$7.57
DCF Inputs
Scenario
%
Regression: -0.37% | CAGR (5y): -1.82%
%
Regression: -0.79% | CAGR (5y): -1.26%
%
Regression: 3.44% | CAGR (5y): 5.89%
Capped at 13.67x (Historical 5y: 1.61x)
%