DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.88
Today's Fair Value
$12.31 -46.2%
Margin of Safety
-85.87%
Projected Value (5Y)
$19.82 -13.37%
Dividends Paid (5Y)
$6.84
DCF Inputs
Scenario
%
Regression: -2.04% | CAGR (5y): -8.44%
%
Regression: -1.37% | CAGR (5y): -3.14%
%
Regression: 15.62% | CAGR (5y): 25.16%
Capped at 13.67x (Historical 5y: 2.03x)
%