DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.31
Today's Fair Value
$7.61 -53.34%
Margin of Safety
-114.32%
Projected Value (5Y)
$12.25 -24.89%
Dividends Paid (5Y)
$1.55
DCF Inputs
Scenario
%
Regression: 15.88% | CAGR (5y): 6.91%
%
Regression: 13.5% | CAGR (5y): 0.53%
%
Regression: 19.54% | CAGR (5y): 1.76%
Capped at 18.00x (Historical 5y: 20.88x)
%