DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.25
Today's Fair Value
$12.52 -52.3%
Margin of Safety
-109.66%
Projected Value (5Y)
$20.16 -23.2%
Dividends Paid (5Y)
$6.17
DCF Inputs
Scenario
%
Regression: -11.63% | CAGR (5y): -4.3%
%
Regression: -0.29% | CAGR (5y): -0.9%
%
Regression: 12.78% | CAGR (5y): 9.3%
Capped at 30.00x (Historical 5y: 3.04x)
%