DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$36.11
Today's Fair Value
$16.17 -55.22%
Margin of Safety
-123.31%
Projected Value (5Y)
$26.04 -27.89%
Dividends Paid (5Y)
$15.72
DCF Inputs
Scenario
%
Regression: -20.22% | CAGR (5y): -31.12%
%
Regression: -1.02% | CAGR (5y): -1.45%
%
Regression: 87.4% | CAGR (5y): 100%
Capped at 30.00x (Historical 5y: 8.93x)
%