DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.30
Today's Fair Value
$13.85 -45.26%
Margin of Safety
-82.67%
Projected Value (5Y)
$22.31 -11.82%
Dividends Paid (5Y)
$11.66
DCF Inputs
Scenario
%
Regression: 1.58% | CAGR (5y): -11.73%
%
Regression: 5.02% | CAGR (5y): 0.3%
%
Regression: 6.19% | CAGR (5y): 0.03%
Capped at 18.00x (Historical 5y: 8.52x)
%