DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.47
Today's Fair Value
$12.19 -21.2%
Margin of Safety
-26.91%
Projected Value (5Y)
$19.64 +26.96%
Dividends Paid (5Y)
$8.21
DCF Inputs
Scenario
%
Regression: -4.3% | CAGR (5y): -0.86%
%
Regression: -2.88% | CAGR (5y): -6.26%
%
Regression: 26.6% | CAGR (5y): 39.48%
Capped at 13.67x (Historical 5y: 0.39x)
%