DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.80
Today's Fair Value
$10.92 -47.5%
Margin of Safety
-90.48%
Projected Value (5Y)
$17.58 -15.48%
Dividends Paid (5Y)
$15.20
DCF Inputs
Scenario
%
Regression: -7.73% | CAGR (5y): -16.07%
%
Regression: 36.82% | CAGR (5y): 40.7%
%
Regression: 37.39% | CAGR (5y): 37.39%
Capped at 13.67x (Historical 5y: 0.89x)
%