DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$40.51
Today's Fair Value
$20.39 -49.67%
Margin of Safety
-98.68%
Projected Value (5Y)
$32.84 -18.93%
Dividends Paid (5Y)
$8.00
DCF Inputs
Scenario
%
Regression: 6.15% | CAGR (5y): -10.98%
%
Regression: -0.56% | CAGR (5y): 0.08%
%
Regression: 5.04% | CAGR (5y): -10.72%
Capped at 30.00x (Historical 5y: 12.36x)
%