DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.48
Today's Fair Value
$9.13 -47.77%
Margin of Safety
-91.46%
Projected Value (5Y)
$14.71 -15.85%
Dividends Paid (5Y)
$3.19
DCF Inputs
Scenario
%
Regression: 14.35% | CAGR (5y): 10.3%
%
Regression: 9.37% | CAGR (5y): 9.75%
%
Regression: 21.46% | CAGR (5y): 22.14%
Capped at 30.00x (Historical 5y: 33.23x)
%