DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.38
Today's Fair Value
$19.01 -39.42%
Margin of Safety
-65.07%
Projected Value (5Y)
$30.61 -2.45%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 0.16% | CAGR (5y): -6.97%
%
Regression: -1.51% | CAGR (5y): -2.74%
%
Regression: 10.41% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 14.92x)
%