DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.54
Today's Fair Value
$13.17 -28.96%
Margin of Safety
-40.77%
Projected Value (5Y)
$21.21 +14.4%
Dividends Paid (5Y)
$10.63
DCF Inputs
Scenario
%
Regression: -54.28% | CAGR (5y): -43.75%
%
Regression: -11.64% | CAGR (5y): -5.21%
%
Regression: 2.46% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.88x)
%