DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$38.25
Today's Fair Value
$14.50 -62.09%
Margin of Safety
-163.79%
Projected Value (5Y)
$23.36 -38.93%
Dividends Paid (5Y)
$10.22
DCF Inputs
Scenario
%
Regression: 1.1% | CAGR (5y): 0.69%
%
Regression: 1.84% | CAGR (5y): -1.64%
%
Regression: -1.37% | CAGR (5y): 53.27%
Capped at 13.67x (Historical 5y: 0.38x)
%