DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.74
Today's Fair Value
$9.21 -21.55%
Margin of Safety
-27.47%
Projected Value (5Y)
$14.84 +26.41%
Dividends Paid (5Y)
$2.98
DCF Inputs
Scenario
%
Regression: 0.3% | CAGR (5y): -2.19%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 5.65% | CAGR (5y): -3.36%
Capped at 30.00x (Historical 5y: 5.87x)
%