DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.44
Today's Fair Value
$13.95 -34.93%
Margin of Safety
-53.69%
Projected Value (5Y)
$22.46 +4.76%
Dividends Paid (5Y)
$4.51
DCF Inputs
Scenario
%
Regression: 0.37% | CAGR (5y): -6.38%
%
Regression: 2.32% | CAGR (5y): -0.01%
%
Regression: -4.09% | CAGR (5y): -11.8%
Capped at 30.00x (Historical 5y: 8.99x)
%