DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$35.62
Today's Fair Value
$18.98 -46.72%
Margin of Safety
-87.67%
Projected Value (5Y)
$30.57 -14.18%
Dividends Paid (5Y)
$0.68
DCF Inputs
Scenario
%
Regression: 0.16% | CAGR (5y): -6.97%
%
Regression: -1.51% | CAGR (5y): -2.74%
%
Regression: 10.7% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 14.9x)
%