DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.26
Today's Fair Value
$10.71 -24.89%
Margin of Safety
-33.15%
Projected Value (5Y)
$17.25 +20.97%
Dividends Paid (5Y)
$11.18
DCF Inputs
Scenario
%
Regression: 1.34% | CAGR (5y): 0%
%
Regression: 0.03% | CAGR (5y): 0.01%
%
Regression: -1.68% | CAGR (5y): 116.25%
Capped at 30.00x (Historical 5y: 116.51x)
%