DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$41.68
Today's Fair Value
$22.43 -46.19%
Margin of Safety
-85.82%
Projected Value (5Y)
$36.12 -13.34%
Dividends Paid (5Y)
$10.68
DCF Inputs
Scenario
%
Regression: -7.53% | CAGR (5y): -12.19%
%
Regression: -3.77% | CAGR (5y): -0.88%
%
Regression: 12.52% | CAGR (5y): 1.63%
Capped at 13.67x (Historical 5y: 0.69x)
%