DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.41
Today's Fair Value
$8.80 -42.89%
Margin of Safety
-75.11%
Projected Value (5Y)
$14.18 -7.98%
Dividends Paid (5Y)
$3.20
DCF Inputs
Scenario
%
Regression: -1.6% | CAGR (5y): -5.73%
%
Regression: -2.62% | CAGR (5y): -3.64%
%
Regression: 9.42% | CAGR (5y): 16.84%
Capped at 13.67x (Historical 5y: 0.54x)
%