DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.18
Today's Fair Value
$11.78 -22.4%
Margin of Safety
-28.86%
Projected Value (5Y)
$18.97 +24.97%
Dividends Paid (5Y)
$5.63
DCF Inputs
Scenario
%
Regression: 6.54% | CAGR (5y): -12.2%
%
Regression: -3.45% | CAGR (5y): -0.68%
%
Regression: 26.73% | CAGR (5y): 20.95%
Capped at 30.00x (Historical 5y: 6.55x)
%