DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$29.80
Today's Fair Value
$18.27 -38.69%
Margin of Safety
-63.11%
Projected Value (5Y)
$29.43 -1.24%
Dividends Paid (5Y)
$3.53
DCF Inputs
Scenario
%
Regression: 8.79% | CAGR (5y): 11.66%
%
Regression: 3.42% | CAGR (5y): -2.68%
%
Regression: -13.11% | CAGR (5y): 11.65%
Capped at 30.00x (Historical 5y: 10.56x)
%