DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.43
Today's Fair Value
$15.27 -51.42%
Margin of Safety
-105.83%
Projected Value (5Y)
$24.60 -21.73%
Dividends Paid (5Y)
$14.05
DCF Inputs
Scenario
%
Regression: -32.1% | CAGR (5y): -8.79%
%
Regression: -0.15% | CAGR (5y): -0.2%
%
Regression: 8.13% | CAGR (5y): 35.24%
Capped at 30.00x (Historical 5y: 3.8x)
%