DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.78
Today's Fair Value
$9.84 -23%
Margin of Safety
-29.88%
Projected Value (5Y)
$15.84 +23.94%
Dividends Paid (5Y)
$2.69
DCF Inputs
Scenario
%
Regression: 5.43% | CAGR (5y): -3.07%
%
Regression: -0.36% | CAGR (5y): 0%
%
Regression: 4.48% | CAGR (5y): -14.24%
Capped at 30.00x (Historical 5y: 9.66x)
%