DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.84
Today's Fair Value
$11.75 -56.22%
Margin of Safety
-128.43%
Projected Value (5Y)
$18.92 -29.51%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: -5.75% | CAGR (5y): 19.61%
%
Regression: 13.45% | CAGR (5y): 11.21%
%
Regression: 14.87% | CAGR (5y): 18.92%
Capped at 13.67x (Historical 5y: 0.79x)
%