DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.96
Today's Fair Value
$14.66 -51.07%
Margin of Safety
-104.37%
Projected Value (5Y)
$23.61 -21.19%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: -2.77% | CAGR (5y): -1.48%
%
Regression: 0.09% | CAGR (5y): 0.04%
%
Regression: 2.78% | CAGR (5y): -5.43%
Capped at 30.00x (Historical 5y: 35.16x)
%