DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.78
Today's Fair Value
$13.37 -35.66%
Margin of Safety
-55.42%
Projected Value (5Y)
$21.53 +3.61%
Dividends Paid (5Y)
$11.69
DCF Inputs
Scenario
%
Regression: 5.88% | CAGR (5y): -15.09%
%
Regression: -0.31% | CAGR (5y): -0.86%
%
Regression: 7.4% | CAGR (5y): 13.66%
Capped at 30.00x (Historical 5y: 11.85x)
%