DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.98
Today's Fair Value
$8.27 -40.84%
Margin of Safety
-69.04%
Projected Value (5Y)
$13.32 -4.72%
Dividends Paid (5Y)
$3.17
DCF Inputs
Scenario
%
Regression: -5.96% | CAGR (5y): -8.06%
%
Regression: 0.37% | CAGR (5y): -0.8%
%
Regression: 7.16% | CAGR (5y): 9.3%
Capped at 18.00x (Historical 5y: 10.55x)
%