DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$30.30
Today's Fair Value
$12.17 -59.83%
Margin of Safety
-148.97%
Projected Value (5Y)
$19.60 -35.31%
Dividends Paid (5Y)
$2.41
DCF Inputs
Scenario
%
Regression: -1.93% | CAGR (5y): 13.77%
%
Regression: -0.14% | CAGR (5y): -0.35%
%
Regression: -7.37% | CAGR (5y): 4.56%
Capped at 18.00x (Historical 5y: 35.44x)
%