DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.39
Today's Fair Value
$12.60 -23.12%
Margin of Safety
-30.08%
Projected Value (5Y)
$20.30 +23.86%
Dividends Paid (5Y)
$2.68
DCF Inputs
Scenario
%
Regression: -7.27% | CAGR (5y): -13.82%
%
Regression: -6.61% | CAGR (5y): -7.34%
%
Regression: -5.79% | CAGR (5y): -7.81%
Capped at 13.67x (Historical 5y: 0.82x)
%