DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.81
Today's Fair Value
$24.79 -0.08%
Margin of Safety
-0.08%
Projected Value (5Y)
$39.92 +60.9%
Dividends Paid (5Y)
$0.36
DCF Inputs
Scenario
%
Regression: 16.31% | CAGR (5y): -10.87%
%
Regression: 0.42% | CAGR (5y): 1.09%
%
Regression: -7.32% | CAGR (5y): -0.43%
Capped at 30.00x (Historical 5y: 11.29x)
%