DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.27
Today's Fair Value
$16.24 -49.67%
Margin of Safety
-98.71%
Projected Value (5Y)
$26.15 -18.96%
Dividends Paid (5Y)
$15.72
DCF Inputs
Scenario
%
Regression: -20.22% | CAGR (5y): -31.12%
%
Regression: -1.02% | CAGR (5y): -1.45%
%
Regression: 57.75% | CAGR (5y): 68.18%
Capped at 30.00x (Historical 5y: 8.98x)
%