DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.84
Today's Fair Value
$14.55 -59.4%
Margin of Safety
-146.32%
Projected Value (5Y)
$23.43 -34.63%
Dividends Paid (5Y)
$4.52
DCF Inputs
Scenario
%
Regression: 7.06% | CAGR (5y): -4.94%
%
Regression: 24.85% | CAGR (5y): -0.85%
%
Regression: -7.73% | CAGR (5y): 6.39%
Capped at 30.00x (Historical 5y: 24.96x)
%