DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.80
Today's Fair Value
$18.02 -41.49%
Margin of Safety
-70.92%
Projected Value (5Y)
$29.02 -5.78%
Dividends Paid (5Y)
$6.06
DCF Inputs
Scenario
%
Regression: -2.44% | CAGR (5y): 0.73%
%
Regression: -1.7% | CAGR (5y): 1.7%
%
Regression: 6.75% | CAGR (5y): 11.03%
Capped at 13.67x (Historical 5y: 1.16x)
%