DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.00
Today's Fair Value
$13.67 -31.65%
Margin of Safety
-46.31%
Projected Value (5Y)
$22.01 +10.05%
Dividends Paid (5Y)
$3.07
DCF Inputs
Scenario
%
Regression: -1.76% | CAGR (5y): -4.05%
%
Regression: -4.93% | CAGR (5y): -6.2%
%
Regression: 10.54% | CAGR (5y): -16.23%
Capped at 13.67x (Historical 5y: 0.84x)
%