DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.30
Today's Fair Value
$10.43 -53.23%
Margin of Safety
-113.81%
Projected Value (5Y)
$16.79 -24.71%
Dividends Paid (5Y)
$4.49
DCF Inputs
Scenario
%
Regression: 0.31% | CAGR (5y): -1.8%
%
Regression: -1.63% | CAGR (5y): -4.81%
%
Regression: 1.83% | CAGR (5y): 30.08%
Capped at 13.67x (Historical 5y: 0.46x)
%