DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.94
Today's Fair Value
$7.05 -45.52%
Margin of Safety
-83.55%
Projected Value (5Y)
$11.36 -12.21%
Dividends Paid (5Y)
$4.28
DCF Inputs
Scenario
%
Regression: 4.67% | CAGR (5y): 0%
%
Regression: 4.37% | CAGR (5y): 4.07%
%
Regression: -5.44% | CAGR (5y): 6.96%
Capped at 18.00x (Historical 5y: 4.93x)
%