DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.86
Today's Fair Value
$14.56 -52.82%
Margin of Safety
-111.95%
Projected Value (5Y)
$23.45 -24.01%
Dividends Paid (5Y)
$4.59
DCF Inputs
Scenario
%
Regression: 7.06% | CAGR (5y): -4.94%
%
Regression: 24.85% | CAGR (5y): -0.85%
%
Regression: -7.79% | CAGR (5y): 7.61%
Capped at 30.00x (Historical 5y: 24.9x)
%