DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.68
Today's Fair Value
$11.37 -31.83%
Margin of Safety
-46.70%
Projected Value (5Y)
$18.31 +9.77%
Dividends Paid (5Y)
$2.69
DCF Inputs
Scenario
%
Regression: -2.08% | CAGR (5y): 6.11%
%
Regression: -0.71% | CAGR (5y): 0.02%
%
Regression: 18.3% | CAGR (5y): 6.89%
Capped at 30.00x (Historical 5y: 16.49x)
%