DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.10
Today's Fair Value
$10.44 -60%
Margin of Safety
-150.00%
Projected Value (5Y)
$16.81 -35.59%
Dividends Paid (5Y)
$4.40
DCF Inputs
Scenario
%
Regression: -12.83% | CAGR (5y): -32.01%
%
Regression: -0.71% | CAGR (5y): -1.85%
%
Regression: 6.76% | CAGR (5y): -3.01%
Capped at 30.00x (Historical 5y: 25.03x)
%