DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.45
Today's Fair Value
$6.69 -56.7%
Margin of Safety
-130.94%
Projected Value (5Y)
$10.77 -30.29%
Dividends Paid (5Y)
$2.77
DCF Inputs
Scenario
%
Regression: -2.48% | CAGR (5y): -9.3%
%
Regression: -0.23% | CAGR (5y): -1.21%
%
Regression: 7.2% | CAGR (5y): 6.38%
Capped at 30.00x (Historical 5y: 91.36x)
%