DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.83
Today's Fair Value
$6.30 -73.56%
Margin of Safety
-278.25%
Projected Value (5Y)
$10.15 -57.41%
Dividends Paid (5Y)
$3.91
DCF Inputs
Scenario
%
Regression: -2.25% | CAGR (5y): -19.13%
%
Regression: -0.8% | CAGR (5y): -2.71%
%
Regression: 4.59% | CAGR (5y): 12.2%
Capped at 30.00x (Historical 5y: 31.59x)
%