DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.35
Today's Fair Value
$5.82 -59.44%
Margin of Safety
-146.56%
Projected Value (5Y)
$9.38 -34.63%
Dividends Paid (5Y)
$0.90
DCF Inputs
Scenario
%
Regression: 6.95% | CAGR (5y): 4.35%
%
Regression: 0.21% | CAGR (5y): -0.87%
%
Regression: -0.41% | CAGR (5y): 5.19%
Capped at 13.67x (Historical 5y: 0.28x)
%