DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.80
Today's Fair Value
$9.20 -55.77%
Margin of Safety
-126.09%
Projected Value (5Y)
$14.81 -28.8%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: -4.03% | CAGR (5y): -16.44%
%
Regression: -2.45% | CAGR (5y): 0.17%
%
Regression: 5.19% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.46x)
%