DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.11
Today's Fair Value
$20.63 -35.75%
Margin of Safety
-55.65%
Projected Value (5Y)
$33.23 +3.49%
Dividends Paid (5Y)
$6.65
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 0%
%
Regression: -2.05% | CAGR (5y): -4.11%
%
Regression: 10.29% | CAGR (5y): -14.36%
Capped at 18.00x (Historical 5y: 17.94x)
%