DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.16
Today's Fair Value
$15.98 -51.81%
Margin of Safety
-107.51%
Projected Value (5Y)
$25.73 -22.41%
Dividends Paid (5Y)
$3.79
DCF Inputs
Scenario
%
Regression: -3.86% | CAGR (5y): 0%
%
Regression: 0.18% | CAGR (5y): 0.78%
%
Regression: 8.78% | CAGR (5y): -5.72%
Capped at 30.00x (Historical 5y: 2.24x)
%