DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.05
Today's Fair Value
$9.37 -67.75%
Margin of Safety
-210.03%
Projected Value (5Y)
$15.09 -48.06%
Dividends Paid (5Y)
$2.01
DCF Inputs
Scenario
%
Regression: 15.69% | CAGR (5y): 0%
%
Regression: 11.46% | CAGR (5y): 5.63%
%
Regression: 27.8% | CAGR (5y): 37.09%
Capped at 30.00x (Historical 5y: 24.23x)
%