DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.35
Today's Fair Value
$14.73 -27.62%
Margin of Safety
-38.15%
Projected Value (5Y)
$23.73 +16.61%
Dividends Paid (5Y)
$7.88
DCF Inputs
Scenario
%
Regression: -9.88% | CAGR (5y): -16.62%
%
Regression: -5.18% | CAGR (5y): -6.14%
%
Regression: 9.03% | CAGR (5y): 0.05%
Capped at 13.67x (Historical 5y: 0.58x)
%