DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$34.60
Today's Fair Value
$18.73 -45.87%
Margin of Safety
-84.73%
Projected Value (5Y)
$30.17 -12.8%
Dividends Paid (5Y)
$6.87
DCF Inputs
Scenario
%
Regression: 0.3% | CAGR (5y): -1.1%
%
Regression: 1.82% | CAGR (5y): 0.22%
%
Regression: 5.17% | CAGR (5y): 2.59%
Capped at 13.67x (Historical 5y: 1.84x)
%