DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.05
Today's Fair Value
$13.39 -48.6%
Margin of Safety
-94.55%
Projected Value (5Y)
$21.57 -17.2%
Dividends Paid (5Y)
$6.30
DCF Inputs
Scenario
%
Regression: -8.84% | CAGR (5y): 0%
%
Regression: -0.63% | CAGR (5y): -0.85%
%
Regression: -1.84% | CAGR (5y): 10.69%
Capped at 30.00x (Historical 5y: 10.66x)
%