DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.00
Today's Fair Value
$27.05 -3.39%
Margin of Safety
-3.51%
Projected Value (5Y)
$43.57 +55.61%
Dividends Paid (5Y)
$1.67
DCF Inputs
Scenario
%
Regression: 13.06% | CAGR (5y): -0.61%
%
Regression: -0.04% | CAGR (5y): -0.4%
%
Regression: -20.17% | CAGR (5y): -24.02%
Capped at 13.67x (Historical 5y: 2.03x)
%