DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.00
Today's Fair Value
$11.39 -64.41%
Margin of Safety
-180.95%
Projected Value (5Y)
$18.34 -42.69%
Dividends Paid (5Y)
$10.74
DCF Inputs
Scenario
%
Regression: -5.44% | CAGR (5y): -11.23%
%
Regression: 2.41% | CAGR (5y): 3.23%
%
Regression: -4.29% | CAGR (5y): 65.19%
Capped at 13.67x (Historical 5y: 3.39x)
%