DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.30
Today's Fair Value
$9.66 -47.21%
Margin of Safety
-89.44%
Projected Value (5Y)
$15.56 -14.97%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: -9.17% | CAGR (5y): -13.46%
%
Regression: -0.99% | CAGR (5y): 0.19%
%
Regression: -4.21% | CAGR (5y): -28.75%
Capped at 30.00x (Historical 5y: 16.62x)
%