DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$37.15
Today's Fair Value
$22.35 -39.84%
Margin of Safety
-66.22%
Projected Value (5Y)
$35.99 -3.12%
Dividends Paid (5Y)
$7.74
DCF Inputs
Scenario
%
Regression: -4.45% | CAGR (5y): -25.22%
%
Regression: -0.46% | CAGR (5y): -0.3%
%
Regression: 9.02% | CAGR (5y): 5.39%
Capped at 30.00x (Historical 5y: 16.24x)
%