DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.38
Today's Fair Value
$6.82 -60.76%
Margin of Safety
-154.84%
Projected Value (5Y)
$10.98 -36.82%
Dividends Paid (5Y)
$3.67
DCF Inputs
Scenario
%
Regression: -4.62% | CAGR (5y): 1.68%
%
Regression: -0.65% | CAGR (5y): -1.05%
%
Regression: -3.82% | CAGR (5y): 4.15%
Capped at 30.00x (Historical 5y: 65.02x)
%