DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.46
Today's Fair Value
$19.00 -37.62%
Margin of Safety
-60.32%
Projected Value (5Y)
$30.60 +0.46%
Dividends Paid (5Y)
$4.88
DCF Inputs
Scenario
%
Regression: 12.9% | CAGR (5y): 16.89%
%
Regression: 5.33% | CAGR (5y): 13.05%
%
Regression: 23.45% | CAGR (5y): 7.67%
Capped at 13.67x (Historical 5y: 1.11x)
%