DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.02
Today's Fair Value
$17.70 -36.83%
Margin of Safety
-58.31%
Projected Value (5Y)
$28.50 +1.71%
Dividends Paid (5Y)
$8.36
DCF Inputs
Scenario
%
Regression: -8.48% | CAGR (5y): 0%
%
Regression: -7.37% | CAGR (5y): -6.48%
%
Regression: 17.62% | CAGR (5y): 8.45%
Capped at 18.00x (Historical 5y: 5.81x)
%