DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$33.55
Today's Fair Value
$14.80 -55.89%
Margin of Safety
-126.69%
Projected Value (5Y)
$23.84 -28.94%
Dividends Paid (5Y)
$7.82
DCF Inputs
Scenario
%
Regression: 0.87% | CAGR (5y): -2.55%
%
Regression: 3.67% | CAGR (5y): -1.31%
%
Regression: 12.91% | CAGR (5y): 3.1%
Capped at 13.67x (Historical 5y: 0.74x)
%