DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.69
Today's Fair Value
$13.62 -55.62%
Margin of Safety
-125.33%
Projected Value (5Y)
$21.94 -28.51%
Dividends Paid (5Y)
$1.75
DCF Inputs
Scenario
%
Regression: 0.51% | CAGR (5y): 0%
%
Regression: 6.29% | CAGR (5y): 6.87%
%
Regression: 30.07% | CAGR (5y): 123.61%
Capped at 30.00x (Historical 5y: 29.66x)
%