DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.66
Today's Fair Value
$8.65 -73.52%
Margin of Safety
-277.57%
Projected Value (5Y)
$13.93 -57.35%
Dividends Paid (5Y)
$11.07
DCF Inputs
Scenario
%
Regression: -3.03% | CAGR (5y): -5.01%
%
Regression: 0.06% | CAGR (5y): 0.02%
%
Regression: -5.97% | CAGR (5y): 1.25%
Capped at 30.00x (Historical 5y: 291.61x)
%