DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.77
Today's Fair Value
$6.57 -66.77%
Margin of Safety
-200.91%
Projected Value (5Y)
$10.58 -46.48%
Dividends Paid (5Y)
$5.57
DCF Inputs
Scenario
%
Regression: -32.77% | CAGR (5y): -14.68%
%
Regression: -0.72% | CAGR (5y): -0.71%
%
Regression: 1.07% | CAGR (5y): 1.39%
Capped at 13.67x (Historical 5y: 2.8x)
%