DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.72
Today's Fair Value
$6.32 -67.95%
Margin of Safety
-212.03%
Projected Value (5Y)
$10.18 -48.38%
Dividends Paid (5Y)
$3.47
DCF Inputs
Scenario
%
Regression: -4.23% | CAGR (5y): -11.82%
%
Regression: 0.6% | CAGR (5y): 0.47%
%
Regression: 4.32% | CAGR (5y): 12.04%
Capped at 18.00x (Historical 5y: 7.16x)
%