DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.61
Today's Fair Value
$16.77 -54.19%
Margin of Safety
-118.31%
Projected Value (5Y)
$27.01 -26.22%
Dividends Paid (5Y)
$7.58
DCF Inputs
Scenario
%
Regression: 9.77% | CAGR (5y): -7.63%
%
Regression: -2.53% | CAGR (5y): -1.95%
%
Regression: 21.72% | CAGR (5y): 19.37%
Capped at 30.00x (Historical 5y: 44.73x)
%