DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.32
Today's Fair Value
$12.41 -59.07%
Margin of Safety
-144.32%
Projected Value (5Y)
$19.98 -34.1%
Dividends Paid (5Y)
$3.74
DCF Inputs
Scenario
%
Regression: 10.12% | CAGR (5y): -6.25%
%
Regression: -0.11% | CAGR (5y): -1.76%
%
Regression: 15.47% | CAGR (5y): 14.16%
Capped at 18.00x (Historical 5y: 20.98x)
%