DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.17
Today's Fair Value
$7.04 -50.32%
Margin of Safety
-101.28%
Projected Value (5Y)
$11.33 -20.04%
Dividends Paid (5Y)
$2.05
DCF Inputs
Scenario
%
Regression: 5.6% | CAGR (5y): -4.72%
%
Regression: -0.26% | CAGR (5y): -0.92%
%
Regression: 11.92% | CAGR (5y): 11.77%
Capped at 30.00x (Historical 5y: 11.05x)
%