DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.10
Today's Fair Value
$9.59 -71.03%
Margin of Safety
-245.15%
Projected Value (5Y)
$15.45 -53.32%
Dividends Paid (5Y)
$2.86
DCF Inputs
Scenario
%
Regression: 10.65% | CAGR (5y): 14.95%
%
Regression: 1.1% | CAGR (5y): 11.13%
%
Regression: -35.64% | CAGR (5y): 15.09%
Capped at 30.00x (Historical 5y: 7.55x)
%