DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.02
Today's Fair Value
$12.40 -27.14%
Margin of Safety
-37.26%
Projected Value (5Y)
$19.97 +17.33%
Dividends Paid (5Y)
$6.30
DCF Inputs
Scenario
%
Regression: -9.88% | CAGR (5y): -16.62%
%
Regression: -5.18% | CAGR (5y): -6.14%
%
Regression: 4.57% | CAGR (5y): 0.04%
Capped at 13.67x (Historical 5y: 0.5x)
%