DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.22
Today's Fair Value
$11.93 -61.79%
Margin of Safety
-161.69%
Projected Value (5Y)
$19.21 -38.47%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: -5.74% | CAGR (5y): -16.88%
%
Regression: -4.09% | CAGR (5y): -4.65%
%
Regression: -3.09% | CAGR (5y): 9.5%
Capped at 30.00x (Historical 5y: 7.81x)
%