DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.05
Today's Fair Value
$16.09 -27.03%
Margin of Safety
-37.04%
Projected Value (5Y)
$25.92 +17.55%
Dividends Paid (5Y)
$1.99
DCF Inputs
Scenario
%
Regression: 8.91% | CAGR (5y): 0%
%
Regression: 0.87% | CAGR (5y): -2.82%
%
Regression: 0.18% | CAGR (5y): -28.02%
Capped at 30.00x (Historical 5y: 24.52x)
%