DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.84
Today's Fair Value
$13.06 -34.17%
Margin of Safety
-51.91%
Projected Value (5Y)
$21.04 +6.05%
Dividends Paid (5Y)
$11.06
DCF Inputs
Scenario
%
Regression: -3.3% | CAGR (5y): -5.11%
%
Regression: 7.8% | CAGR (5y): 6.42%
%
Regression: 24.3% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 5.4x)
%