DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.40
Today's Fair Value
$9.03 -41.36%
Margin of Safety
-70.54%
Projected Value (5Y)
$14.55 -5.52%
Dividends Paid (5Y)
$6.46
DCF Inputs
Scenario
%
Regression: 0.25% | CAGR (5y): 168.97%
%
Regression: -0.03% | CAGR (5y): 0.12%
%
Regression: -1.28% | CAGR (5y): 27.46%
Capped at 18.00x (Historical 5y: 42.53x)
%