DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.99
Today's Fair Value
$8.29 -62.3%
Margin of Safety
-165.26%
Projected Value (5Y)
$13.35 -39.29%
Dividends Paid (5Y)
$0.73
DCF Inputs
Scenario
%
Regression: -5.95% | CAGR (5y): 3.33%
%
Regression: -0.53% | CAGR (5y): -1.09%
%
Regression: -16.18% | CAGR (5y): 4.52%
Capped at 18.00x (Historical 5y: 27.2x)
%