DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.99
Today's Fair Value
$15.76 -36.93%
Margin of Safety
-58.57%
Projected Value (5Y)
$25.38 +1.56%
Dividends Paid (5Y)
$12.86
DCF Inputs
Scenario
%
Regression: 10.83% | CAGR (5y): 16%
%
Regression: 10.07% | CAGR (5y): 8.77%
%
Regression: 17.3% | CAGR (5y): 7.02%
Capped at 30.00x (Historical 5y: 17.37x)
%