DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.48
Today's Fair Value
$13.54 -33.89%
Margin of Safety
-51.26%
Projected Value (5Y)
$21.81 +6.49%
Dividends Paid (5Y)
$11.61
DCF Inputs
Scenario
%
Regression: -33.46% | CAGR (5y): -22.46%
%
Regression: -2.7% | CAGR (5y): -6.87%
%
Regression: 11.97% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 0.38x)
%