DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.47
Today's Fair Value
$10.31 -54.12%
Margin of Safety
-117.94%
Projected Value (5Y)
$16.61 -26.08%
Dividends Paid (5Y)
$6.19
DCF Inputs
Scenario
%
Regression: 10.24% | CAGR (5y): 0%
%
Regression: -0.2% | CAGR (5y): -0.36%
%
Regression: 9.15% | CAGR (5y): -5.21%
Capped at 30.00x (Historical 5y: 133.63x)
%