DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$32.00
Today's Fair Value
$7.22 -77.44%
Margin of Safety
-343.21%
Projected Value (5Y)
$11.62 -63.69%
Dividends Paid (5Y)
$2.85
DCF Inputs
Scenario
%
Regression: 11.11% | CAGR (5y): 3.11%
%
Regression: 1.1% | CAGR (5y): 11.13%
%
Regression: -35.17% | CAGR (5y): 14.33%
Capped at 18.00x (Historical 5y: 10.54x)
%