DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.26
Today's Fair Value
$10.16 -28.75%
Margin of Safety
-40.35%
Projected Value (5Y)
$16.37 +14.8%
Dividends Paid (5Y)
$5.17
DCF Inputs
Scenario
%
Regression: -1.98% | CAGR (5y): -6.76%
%
Regression: -1.06% | CAGR (5y): -0.56%
%
Regression: 0.1% | CAGR (5y): -0.51%
Capped at 30.00x (Historical 5y: 10.2x)
%