DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.26
Today's Fair Value
$8.26 -42.08%
Margin of Safety
-72.64%
Projected Value (5Y)
$13.31 -6.66%
Dividends Paid (5Y)
$3.00
DCF Inputs
Scenario
%
Regression: 13.31% | CAGR (5y): -25.4%
%
Regression: 0.03% | CAGR (5y): 0.07%
%
Regression: 8.46% | CAGR (5y): 3.32%
Capped at 30.00x (Historical 5y: 7.71x)
%