DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.24
Today's Fair Value
$10.09 -29.14%
Margin of Safety
-41.13%
Projected Value (5Y)
$16.25 +14.12%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 7.85% | CAGR (5y): -20.85%
%
Regression: -2.67% | CAGR (5y): -2.59%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 9.56x)
%