DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.10
Today's Fair Value
$8.02 -33.72%
Margin of Safety
-50.87%
Projected Value (5Y)
$12.92 +6.78%
Dividends Paid (5Y)
$1.62
DCF Inputs
Scenario
%
Regression: -0.1% | CAGR (5y): -3.06%
%
Regression: -1.19% | CAGR (5y): -1.27%
%
Regression: 0.6% | CAGR (5y): 5.46%
Capped at 13.67x (Historical 5y: 3.06x)
%