DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.97
Today's Fair Value
$6.97 -61.21%
Margin of Safety
-157.82%
Projected Value (5Y)
$11.22 -37.56%
Dividends Paid (5Y)
$2.35
DCF Inputs
Scenario
%
Regression: 5.22% | CAGR (5y): -0.59%
%
Regression: -2.06% | CAGR (5y): -2.7%
%
Regression: 2.46% | CAGR (5y): -2.57%
Capped at 30.00x (Historical 5y: 15.28x)
%