DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.39
Today's Fair Value
$16.13 -46.92%
Margin of Safety
-88.41%
Projected Value (5Y)
$25.98 -14.51%
Dividends Paid (5Y)
$6.48
DCF Inputs
Scenario
%
Regression: 0.92% | CAGR (5y): -22.66%
%
Regression: -3.56% | CAGR (5y): -2.8%
%
Regression: 12.02% | CAGR (5y): -13.46%
Capped at 30.00x (Historical 5y: 12.5x)
%