DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.00
Today's Fair Value
$7.94 -65.48%
Margin of Safety
-189.67%
Projected Value (5Y)
$12.78 -44.43%
Dividends Paid (5Y)
$9.32
DCF Inputs
Scenario
%
Regression: -12.62% | CAGR (5y): -9.1%
%
Regression: 20.89% | CAGR (5y): 30.7%
%
Regression: -0.71% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 1.41x)
%