DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.61
Today's Fair Value
$8.02 -30.92%
Margin of Safety
-44.76%
Projected Value (5Y)
$12.92 +11.28%
Dividends Paid (5Y)
$1.69
DCF Inputs
Scenario
%
Regression: -0.1% | CAGR (5y): -3.06%
%
Regression: -1.19% | CAGR (5y): -1.27%
%
Regression: 4.34% | CAGR (5y): 5.46%
Capped at 13.67x (Historical 5y: 3.04x)
%