DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.84
Today's Fair Value
$13.74 -44.69%
Margin of Safety
-80.79%
Projected Value (5Y)
$22.13 -10.91%
Dividends Paid (5Y)
$5.91
DCF Inputs
Scenario
%
Regression: 2.55% | CAGR (5y): -11.87%
%
Regression: 0.03% | CAGR (5y): 0.49%
%
Regression: 2.45% | CAGR (5y): 1.89%
Capped at 30.00x (Historical 5y: 2.01x)
%