DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$48.55
Today's Fair Value
$11.85 -75.59%
Margin of Safety
-309.70%
Projected Value (5Y)
$19.08 -60.7%
Dividends Paid (5Y)
$6.96
DCF Inputs
Scenario
%
Regression: 4.91% | CAGR (5y): 7.98%
%
Regression: -1.75% | CAGR (5y): -2.26%
%
Regression: 11.31% | CAGR (5y): 8.4%
Capped at 13.67x (Historical 5y: 1.17x)
%