DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.46
Today's Fair Value
$17.13 -43.76%
Margin of Safety
-77.82%
Projected Value (5Y)
$27.58 -9.46%
Dividends Paid (5Y)
$3.68
DCF Inputs
Scenario
%
Regression: 7.12% | CAGR (5y): 5.01%
%
Regression: -0.43% | CAGR (5y): -1.07%
%
Regression: -13.9% | CAGR (5y): 17.92%
Capped at 18.00x (Historical 5y: 14.64x)
%