DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.30
Today's Fair Value
$11.90 -60.73%
Margin of Safety
-154.62%
Projected Value (5Y)
$19.17 -36.73%
Dividends Paid (5Y)
$6.59
DCF Inputs
Scenario
%
Regression: 6.7% | CAGR (5y): -7.69%
%
Regression: -0.02% | CAGR (5y): -0.75%
%
Regression: 3.09% | CAGR (5y): -2%
Capped at 30.00x (Historical 5y: 5.53x)
%