DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.59
Today's Fair Value
$8.96 -67.52%
Margin of Safety
-207.92%
Projected Value (5Y)
$14.43 -47.7%
Dividends Paid (5Y)
$6.36
DCF Inputs
Scenario
%
Regression: -14.03% | CAGR (5y): -40.47%
%
Regression: 0.48% | CAGR (5y): 0.81%
%
Regression: 3.61% | CAGR (5y): 6.77%
Capped at 13.67x (Historical 5y: 1.35x)
%