DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$39.92
Today's Fair Value
$25.00 -37.37%
Margin of Safety
-59.68%
Projected Value (5Y)
$40.27 +0.88%
Dividends Paid (5Y)
$6.19
DCF Inputs
Scenario
%
Regression: -3.61% | CAGR (5y): 0%
%
Regression: 0.48% | CAGR (5y): 0.63%
%
Regression: 3.06% | CAGR (5y): 0.78%
Capped at 18.00x (Historical 5y: 12.66x)
%