DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.34
Today's Fair Value
$18.06 -44.16%
Margin of Safety
-79.07%
Projected Value (5Y)
$29.08 -10.08%
Dividends Paid (5Y)
$3.80
DCF Inputs
Scenario
%
Regression: 2.26% | CAGR (5y): -3.2%
%
Regression: -0.17% | CAGR (5y): -0.59%
%
Regression: 2.33% | CAGR (5y): 10.59%
Capped at 13.67x (Historical 5y: 3.37x)
%