DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.98
Today's Fair Value
$18.52 -40.22%
Margin of Safety
-67.28%
Projected Value (5Y)
$29.83 -3.71%
Dividends Paid (5Y)
$6.32
DCF Inputs
Scenario
%
Regression: -2.31% | CAGR (5y): 0.98%
%
Regression: -1.7% | CAGR (5y): 1.7%
%
Regression: 3.31% | CAGR (5y): 17.24%
Capped at 13.67x (Historical 5y: 1.17x)
%