DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.26
Today's Fair Value
$16.57 -56.69%
Margin of Safety
-130.90%
Projected Value (5Y)
$26.69 -30.24%
Dividends Paid (5Y)
$4.52
DCF Inputs
Scenario
%
Regression: 8.78% | CAGR (5y): 1.76%
%
Regression: 0.84% | CAGR (5y): 0.11%
%
Regression: 3.05% | CAGR (5y): 9.11%
Capped at 30.00x (Historical 5y: 6.41x)
%