DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$31.93
Today's Fair Value
$5.27 -83.5%
Margin of Safety
-505.88%
Projected Value (5Y)
$8.48 -73.44%
Dividends Paid (5Y)
$2.89
DCF Inputs
Scenario
%
Regression: 10.17% | CAGR (5y): 12.06%
%
Regression: 0.15% | CAGR (5y): -0.18%
%
Regression: 2.84% | CAGR (5y): 7.3%
Capped at 13.67x (Historical 5y: 1.96x)
%