DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.75
Today's Fair Value
$16.59 -35.57%
Margin of Safety
-55.21%
Projected Value (5Y)
$26.72 +3.77%
Dividends Paid (5Y)
$7.73
DCF Inputs
Scenario
%
Regression: -0.65% | CAGR (5y): -8.67%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 6.92% | CAGR (5y): 3.59%
Capped at 18.00x (Historical 5y: 27.17x)
%