DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.56
Today's Fair Value
$14.07 -37.63%
Margin of Safety
-60.34%
Projected Value (5Y)
$22.66 +0.44%
Dividends Paid (5Y)
$0.13
DCF Inputs
Scenario
%
Regression: 15.13% | CAGR (5y): 8.53%
%
Regression: -0.62% | CAGR (5y): -1.23%
%
Regression: -4.59% | CAGR (5y): -4.37%
Capped at 30.00x (Historical 5y: 24.6x)
%