DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.68
Today's Fair Value
$15.89 -38.12%
Margin of Safety
-61.61%
Projected Value (5Y)
$25.59 -0.35%
Dividends Paid (5Y)
$4.66
DCF Inputs
Scenario
%
Regression: 9.01% | CAGR (5y): -33.26%
%
Regression: 1.19% | CAGR (5y): -0.86%
%
Regression: 0.13% | CAGR (5y): -5.61%
Capped at 30.00x (Historical 5y: 12.96x)
%