DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.89
Today's Fair Value
$18.23 -40.98%
Margin of Safety
-69.45%
Projected Value (5Y)
$29.36 -4.95%
Dividends Paid (5Y)
$11.33
DCF Inputs
Scenario
%
Regression: -0.52% | CAGR (5y): -11.97%
%
Regression: 3.04% | CAGR (5y): 0.51%
%
Regression: 9.06% | CAGR (5y): 7.34%
Capped at 18.00x (Historical 5y: 15.49x)
%