DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.84
Today's Fair Value
$3.77 -78.87%
Margin of Safety
-373.21%
Projected Value (5Y)
$6.07 -65.98%
Dividends Paid (5Y)
$4.38
DCF Inputs
Scenario
%
Regression: -2.32% | CAGR (5y): -11.92%
%
Regression: -0.51% | CAGR (5y): -1.15%
%
Regression: 4.48% | CAGR (5y): 8.25%
Capped at 30.00x (Historical 5y: 5.79x)
%