DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.75
Today's Fair Value
$6.05 -58.98%
Margin of Safety
-143.80%
Projected Value (5Y)
$9.75 -33.9%
Dividends Paid (5Y)
$2.00
DCF Inputs
Scenario
%
Regression: 1.23% | CAGR (5y): -1.68%
%
Regression: 2.79% | CAGR (5y): 1.26%
%
Regression: -9.5% | CAGR (5y): 11.68%
Capped at 13.67x (Historical 5y: 0.59x)
%