DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.37
Today's Fair Value
$11.06 -32.44%
Margin of Safety
-48.01%
Projected Value (5Y)
$17.82 +8.86%
Dividends Paid (5Y)
$4.65
DCF Inputs
Scenario
%
Regression: -5.71% | CAGR (5y): -8.19%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 6.43% | CAGR (5y): 15.2%
Capped at 30.00x (Historical 5y: 8.72x)
%