DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.52
Today's Fair Value
$19.95 -34.63%
Margin of Safety
-52.98%
Projected Value (5Y)
$32.13 +5.28%
Dividends Paid (5Y)
$9.41
DCF Inputs
Scenario
%
Regression: -3.6% | CAGR (5y): -3.52%
%
Regression: -0.94% | CAGR (5y): 0.19%
%
Regression: 5.21% | CAGR (5y): 2.1%
Capped at 30.00x (Historical 5y: 15.27x)
%