DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.69
Today's Fair Value
$18.30 -36.21%
Margin of Safety
-56.78%
Projected Value (5Y)
$29.47 +2.72%
Dividends Paid (5Y)
$4.12
DCF Inputs
Scenario
%
Regression: 4.59% | CAGR (5y): 0.01%
%
Regression: -0.51% | CAGR (5y): -4.44%
%
Regression: 14.29% | CAGR (5y): 8.47%
Capped at 13.67x (Historical 5y: 0.95x)
%