DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.96
Today's Fair Value
$7.90 -27.92%
Margin of Safety
-38.73%
Projected Value (5Y)
$12.72 +16.06%
Dividends Paid (5Y)
$3.98
DCF Inputs
Scenario
%
Regression: 11% | CAGR (5y): -16.98%
%
Regression: -0.15% | CAGR (5y): -0.04%
%
Regression: 26.16% | CAGR (5y): -22.47%
Capped at 30.00x (Historical 5y: 9.14x)
%