DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.41
Today's Fair Value
$19.14 -40.94%
Margin of Safety
-69.33%
Projected Value (5Y)
$30.82 -4.91%
Dividends Paid (5Y)
$6.63
DCF Inputs
Scenario
%
Regression: 28.16% | CAGR (5y): 0%
%
Regression: 21.39% | CAGR (5y): 25.73%
%
Regression: -9.4% | CAGR (5y): 33.33%
Capped at 30.00x (Historical 5y: 5.43x)
%