DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.82
Today's Fair Value
$8.01 -45.95%
Margin of Safety
-85.02%
Projected Value (5Y)
$12.90 -12.96%
Dividends Paid (5Y)
$1.31
DCF Inputs
Scenario
%
Regression: -4.97% | CAGR (5y): 1.54%
%
Regression: -0.24% | CAGR (5y): -1.26%
%
Regression: -12.78% | CAGR (5y): 13.16%
Capped at 18.00x (Historical 5y: 23.24x)
%