DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.49
Today's Fair Value
$9.44 -56.07%
Margin of Safety
-127.65%
Projected Value (5Y)
$15.21 -29.22%
Dividends Paid (5Y)
$4.36
DCF Inputs
Scenario
%
Regression: 0.24% | CAGR (5y): -22.19%
%
Regression: 2.1% | CAGR (5y): 3.17%
%
Regression: 6.22% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.92x)
%