DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.85
Today's Fair Value
$9.78 -63.58%
Margin of Safety
-174.54%
Projected Value (5Y)
$15.75 -41.34%
Dividends Paid (5Y)
$10.99
DCF Inputs
Scenario
%
Regression: 4.79% | CAGR (5y): -4.64%
%
Regression: -0.31% | CAGR (5y): -0.55%
%
Regression: 11.6% | CAGR (5y): 9.02%
Capped at 30.00x (Historical 5y: 147.9x)
%