DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.95
Today's Fair Value
$8.64 -27.7%
Margin of Safety
-38.31%
Projected Value (5Y)
$13.91 +16.4%
Dividends Paid (5Y)
$6.49
DCF Inputs
Scenario
%
Regression: -0.79% | CAGR (5y): -21.85%
%
Regression: -0.83% | CAGR (5y): -2.4%
%
Regression: 8.53% | CAGR (5y): 3.57%
Capped at 30.00x (Historical 5y: 8.89x)
%