DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.20
Today's Fair Value
$12.77 -47.23%
Margin of Safety
-89.51%
Projected Value (5Y)
$20.57 -15%
Dividends Paid (5Y)
$2.25
DCF Inputs
Scenario
%
Regression: 6.58% | CAGR (5y): 0%
%
Regression: 6.59% | CAGR (5y): 10.81%
%
Regression: -36.97% | CAGR (5y): 58.11%
Capped at 30.00x (Historical 5y: 7.15x)
%