DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.61
Today's Fair Value
$8.24 -34.66%
Margin of Safety
-53.03%
Projected Value (5Y)
$13.27 +5.23%
Dividends Paid (5Y)
$5.24
DCF Inputs
Scenario
%
Regression: -1.48% | CAGR (5y): -3.44%
%
Regression: 1.59% | CAGR (5y): -1.87%
%
Regression: -9.83% | CAGR (5y): 71.88%
Capped at 13.67x (Historical 5y: 0.68x)
%