DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.74
Today's Fair Value
$8.38 -61.45%
Margin of Safety
-159.43%
Projected Value (5Y)
$13.50 -37.9%
Dividends Paid (5Y)
$0.61
DCF Inputs
Scenario
%
Regression: 1.23% | CAGR (5y): 0%
%
Regression: 0.06% | CAGR (5y): 0.03%
%
Regression: 0.38% | CAGR (5y): 16.56%
Capped at 30.00x (Historical 5y: 43.21x)
%