DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.11
Today's Fair Value
$12.76 -56.17%
Margin of Safety
-128.13%
Projected Value (5Y)
$20.55 -29.41%
Dividends Paid (5Y)
$1.93
DCF Inputs
Scenario
%
Regression: 5.6% | CAGR (5y): -4.72%
%
Regression: -0.26% | CAGR (5y): -0.92%
%
Regression: -15.1% | CAGR (5y): 4.9%
Capped at 30.00x (Historical 5y: 22.17x)
%