DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.42
Today's Fair Value
$14.78 -47.99%
Margin of Safety
-92.29%
Projected Value (5Y)
$23.80 -16.26%
Dividends Paid (5Y)
$8.44
DCF Inputs
Scenario
%
Regression: -0.98% | CAGR (5y): -14.31%
%
Regression: 0.05% | CAGR (5y): 0%
%
Regression: -0.1% | CAGR (5y): 7.03%
Capped at 18.00x (Historical 5y: 12.85x)
%