DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.32
Today's Fair Value
$14.40 -35.48%
Margin of Safety
-55.00%
Projected Value (5Y)
$23.19 +3.9%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: -3.33% | CAGR (5y): 0%
%
Regression: -1.05% | CAGR (5y): 0.53%
%
Regression: 4.77% | CAGR (5y): 7.42%
Capped at 30.00x (Historical 5y: 7.8x)
%