DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.02
Today's Fair Value
$19.86 -37.98%
Margin of Safety
-61.23%
Projected Value (5Y)
$31.98 -0.12%
Dividends Paid (5Y)
$4.69
DCF Inputs
Scenario
%
Regression: 1.08% | CAGR (5y): 0.28%
%
Regression: -0.49% | CAGR (5y): -0.5%
%
Regression: 3.52% | CAGR (5y): -2.04%
Capped at 13.67x (Historical 5y: 1.07x)
%