DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$24.70
Today's Fair Value
$8.94 -63.81%
Margin of Safety
-176.29%
Projected Value (5Y)
$14.40 -41.7%
Dividends Paid (5Y)
$0.83
DCF Inputs
Scenario
%
Regression: -2.02% | CAGR (5y): 0%
%
Regression: 2.6% | CAGR (5y): 1.94%
%
Regression: -5.39% | CAGR (5y): 3.08%
Capped at 18.00x (Historical 5y: 13.88x)
%