DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.93
Today's Fair Value
$17.77 -42.55%
Margin of Safety
-74.06%
Projected Value (5Y)
$28.62 -7.47%
Dividends Paid (5Y)
$8.37
DCF Inputs
Scenario
%
Regression: -8.48% | CAGR (5y): 0%
%
Regression: -7.37% | CAGR (5y): -6.48%
%
Regression: 17.35% | CAGR (5y): 8.1%
Capped at 18.00x (Historical 5y: 5.83x)
%