DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.30
Today's Fair Value
$14.80 -59.23%
Margin of Safety
-145.27%
Projected Value (5Y)
$23.84 -34.33%
Dividends Paid (5Y)
$3.52
DCF Inputs
Scenario
%
Regression: -4.16% | CAGR (5y): -1.68%
%
Regression: -1.19% | CAGR (5y): -3.55%
%
Regression: 0.81% | CAGR (5y): 5.64%
Capped at 18.00x (Historical 5y: 17.27x)
%