DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.71
Today's Fair Value
$9.01 -56.49%
Margin of Safety
-129.86%
Projected Value (5Y)
$14.51 -29.94%
Dividends Paid (5Y)
$0.53
DCF Inputs
Scenario
%
Regression: 7.74% | CAGR (5y): 11.3%
%
Regression: 0.55% | CAGR (5y): -0.51%
%
Regression: -5.2% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.16x)
%