DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.25
Today's Fair Value
$11.17 -57.45%
Margin of Safety
-135.00%
Projected Value (5Y)
$17.99 -31.47%
Dividends Paid (5Y)
$2.96
DCF Inputs
Scenario
%
Regression: -3.84% | CAGR (5y): 4.91%
%
Regression: -3.16% | CAGR (5y): 14.71%
%
Regression: -7.98% | CAGR (5y): 12.39%
Capped at 13.67x (Historical 5y: 1.78x)
%