DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.62
Today's Fair Value
$8.75 -24.7%
Margin of Safety
-32.80%
Projected Value (5Y)
$14.10 +21.34%
Dividends Paid (5Y)
$1.86
DCF Inputs
Scenario
%
Regression: 22.96% | CAGR (5y): -0.56%
%
Regression: -0.13% | CAGR (5y): -0.48%
%
Regression: 12.68% | CAGR (5y): 2.63%
Capped at 30.00x (Historical 5y: 9.51x)
%