DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.55
Today's Fair Value
$19.50 -43.56%
Margin of Safety
-77.18%
Projected Value (5Y)
$31.41 -9.09%
Dividends Paid (5Y)
$2.52
DCF Inputs
Scenario
%
Regression: -2.1% | CAGR (5y): -1.76%
%
Regression: 0.21% | CAGR (5y): 0.06%
%
Regression: -9.4% | CAGR (5y): -18.98%
Capped at 13.67x (Historical 5y: 0.9x)
%