DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.21
Today's Fair Value
$8.82 -37.93%
Margin of Safety
-61.11%
Projected Value (5Y)
$14.21 0%
Dividends Paid (5Y)
$2.58
DCF Inputs
Scenario
%
Regression: 8.67% | CAGR (5y): -8.08%
%
Regression: -0.6% | CAGR (5y): -1.34%
%
Regression: 7.16% | CAGR (5y): 6.12%
Capped at 30.00x (Historical 5y: 2.67x)
%