DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.49
Today's Fair Value
$7.13 -56.76%
Margin of Safety
-131.28%
Projected Value (5Y)
$11.49 -30.32%
Dividends Paid (5Y)
$3.45
DCF Inputs
Scenario
%
Regression: 4.98% | CAGR (5y): -7.09%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 1.44% | CAGR (5y): -20.82%
Capped at 30.00x (Historical 5y: 12.74x)
%