DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.45
Today's Fair Value
$12.28 -29.63%
Margin of Safety
-42.10%
Projected Value (5Y)
$19.77 +13.3%
Dividends Paid (5Y)
$7.67
DCF Inputs
Scenario
%
Regression: -12.88% | CAGR (5y): -19.94%
%
Regression: -4.67% | CAGR (5y): -5.37%
%
Regression: 9.9% | CAGR (5y): 5.84%
Capped at 13.67x (Historical 5y: 3.29x)
%