DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.94
Today's Fair Value
$9.85 -29.34%
Margin of Safety
-41.52%
Projected Value (5Y)
$15.87 +13.85%
Dividends Paid (5Y)
$2.33
DCF Inputs
Scenario
%
Regression: 2.79% | CAGR (5y): 1.07%
%
Regression: 0.1% | CAGR (5y): 0%
%
Regression: 1.8% | CAGR (5y): -4.31%
Capped at 13.67x (Historical 5y: 0.44x)
%