DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.52
Today's Fair Value
$8.53 -56.3%
Margin of Safety
-128.84%
Projected Value (5Y)
$13.74 -29.61%
Dividends Paid (5Y)
$4.54
DCF Inputs
Scenario
%
Regression: 3.88% | CAGR (5y): 2.76%
%
Regression: 0.14% | CAGR (5y): 0.54%
%
Regression: 3.32% | CAGR (5y): 5.96%
Capped at 30.00x (Historical 5y: 9.06x)
%