DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.36
Today's Fair Value
$11.82 -55.16%
Margin of Safety
-123.01%
Projected Value (5Y)
$19.04 -27.77%
Dividends Paid (5Y)
$1.37
DCF Inputs
Scenario
%
Regression: 1.84% | CAGR (5y): -1.04%
%
Regression: -1.14% | CAGR (5y): -1.78%
%
Regression: 7.59% | CAGR (5y): -3.62%
Capped at 13.67x (Historical 5y: 1.1x)
%