DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.72
Today's Fair Value
$7.97 -45.86%
Margin of Safety
-84.69%
Projected Value (5Y)
$12.83 -12.84%
Dividends Paid (5Y)
$1.71
DCF Inputs
Scenario
%
Regression: 9.44% | CAGR (5y): 4.5%
%
Regression: -1.14% | CAGR (5y): -0.87%
%
Regression: 9.3% | CAGR (5y): 10.63%
Capped at 18.00x (Historical 5y: 1.21x)
%