DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.90
Today's Fair Value
$14.42 -62.93%
Margin of Safety
-169.76%
Projected Value (5Y)
$23.22 -40.31%
Dividends Paid (5Y)
$2.16
DCF Inputs
Scenario
%
Regression: 7.92% | CAGR (5y): 4.15%
%
Regression: -0.1% | CAGR (5y): -0.45%
%
Regression: 1.35% | CAGR (5y): -1.01%
Capped at 30.00x (Historical 5y: 8.28x)
%