DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.70
Today's Fair Value
$11.06 -55.22%
Margin of Safety
-123.33%
Projected Value (5Y)
$17.82 -27.85%
Dividends Paid (5Y)
$2.96
DCF Inputs
Scenario
%
Regression: -3.84% | CAGR (5y): 4.91%
%
Regression: -3.16% | CAGR (5y): 14.71%
%
Regression: -8.02% | CAGR (5y): 12.39%
Capped at 13.67x (Historical 5y: 1.76x)
%