DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.08
Today's Fair Value
$15.51 -42.73%
Margin of Safety
-74.60%
Projected Value (5Y)
$24.98 -7.75%
Dividends Paid (5Y)
$1.35
DCF Inputs
Scenario
%
Regression: 17.91% | CAGR (5y): 7.9%
%
Regression: 10.52% | CAGR (5y): 5.8%
%
Regression: -0.17% | CAGR (5y): 9.86%
Capped at 30.00x (Historical 5y: 12.81x)
%