DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.13
Today's Fair Value
$13.12 -47.79%
Margin of Safety
-91.54%
Projected Value (5Y)
$21.13 -15.92%
Dividends Paid (5Y)
$1.09
DCF Inputs
Scenario
%
Regression: 5.99% | CAGR (5y): 24.38%
%
Regression: -0.14% | CAGR (5y): -0.53%
%
Regression: 10.02% | CAGR (5y): 1.34%
Capped at 30.00x (Historical 5y: 21.61x)
%