DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.14
Today's Fair Value
$9.94 -63.38%
Margin of Safety
-173.04%
Projected Value (5Y)
$16.01 -41.01%
Dividends Paid (5Y)
$7.64
DCF Inputs
Scenario
%
Regression: 0.42% | CAGR (5y): -3%
%
Regression: -2.92% | CAGR (5y): -5.55%
%
Regression: -2.47% | CAGR (5y): 49.63%
Capped at 13.67x (Historical 5y: 0.56x)
%