DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.91
Today's Fair Value
$6.30 -69.87%
Margin of Safety
-231.90%
Projected Value (5Y)
$10.14 -51.51%
Dividends Paid (5Y)
$2.80
DCF Inputs
Scenario
%
Regression: 3.6% | CAGR (5y): 0%
%
Regression: 10.91% | CAGR (5y): 21.74%
%
Regression: 0% | CAGR (5y): 77.78%
Capped at 30.00x (Historical 5y: 5.97x)
%