DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.57
Today's Fair Value
$8.77 -35.37%
Margin of Safety
-54.73%
Projected Value (5Y)
$14.13 +4.13%
Dividends Paid (5Y)
$4.05
DCF Inputs
Scenario
%
Regression: 7.83% | CAGR (5y): -15.84%
%
Regression: 1.86% | CAGR (5y): 0.54%
%
Regression: 2.76% | CAGR (5y): 2.31%
Capped at 30.00x (Historical 5y: 12.72x)
%