DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.74
Today's Fair Value
$9.94 -58.13%
Margin of Safety
-138.83%
Projected Value (5Y)
$16.01 -32.56%
Dividends Paid (5Y)
$1.03
DCF Inputs
Scenario
%
Regression: 6.91% | CAGR (5y): 5.72%
%
Regression: 7.73% | CAGR (5y): 36.9%
%
Regression: 11.89% | CAGR (5y): 9.47%
Capped at 30.00x (Historical 5y: 10.33x)
%