DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.71
Today's Fair Value
$12.84 -27.5%
Margin of Safety
-37.93%
Projected Value (5Y)
$20.68 +16.77%
Dividends Paid (5Y)
$2.07
DCF Inputs
Scenario
%
Regression: 6.59% | CAGR (5y): -2.11%
%
Regression: 0.25% | CAGR (5y): -0.06%
%
Regression: 16.14% | CAGR (5y): 17.87%
Capped at 13.67x (Historical 5y: 1.95x)
%