DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.60
Today's Fair Value
$12.49 -62.83%
Margin of Safety
-169.02%
Projected Value (5Y)
$20.12 -40.12%
Dividends Paid (5Y)
$3.82
DCF Inputs
Scenario
%
Regression: 32.45% | CAGR (5y): -5.85%
%
Regression: 3.42% | CAGR (5y): -2.68%
%
Regression: -7.57% | CAGR (5y): 12.27%
Capped at 18.00x (Historical 5y: 20.09x)
%