DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.56
Today's Fair Value
$18.12 -36.55%
Margin of Safety
-57.62%
Projected Value (5Y)
$29.18 +2.17%
Dividends Paid (5Y)
$4.85
DCF Inputs
Scenario
%
Regression: -2.12% | CAGR (5y): -17.91%
%
Regression: 0.7% | CAGR (5y): 0.7%
%
Regression: 5.19% | CAGR (5y): -6.07%
Capped at 30.00x (Historical 5y: 29.75x)
%