DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.01
Today's Fair Value
$22.18 -45.92%
Margin of Safety
-84.90%
Projected Value (5Y)
$35.72 -12.9%
Dividends Paid (5Y)
$10.56
DCF Inputs
Scenario
%
Regression: -7.53% | CAGR (5y): -12.19%
%
Regression: -3.77% | CAGR (5y): -0.88%
%
Regression: 11.85% | CAGR (5y): 1.39%
Capped at 13.67x (Historical 5y: 0.7x)
%