DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.94
Today's Fair Value
$11.45 -36.18%
Margin of Safety
-56.68%
Projected Value (5Y)
$18.44 +2.79%
Dividends Paid (5Y)
$1.86
DCF Inputs
Scenario
%
Regression: 17.33% | CAGR (5y): -11.04%
%
Regression: 0.29% | CAGR (5y): -2.04%
%
Regression: 6.79% | CAGR (5y): -3.98%
Capped at 30.00x (Historical 5y: 2.28x)
%