DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.23
Today's Fair Value
$14.47 -63.11%
Margin of Safety
-171.11%
Projected Value (5Y)
$23.31 -40.58%
Dividends Paid (5Y)
$11.73
DCF Inputs
Scenario
%
Regression: -3.21% | CAGR (5y): -5.31%
%
Regression: 3.54% | CAGR (5y): 14.08%
%
Regression: 4.43% | CAGR (5y): 12.25%
Capped at 13.67x (Historical 5y: 1.51x)
%