DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.28
Today's Fair Value
$14.08 -36.8%
Margin of Safety
-58.24%
Projected Value (5Y)
$22.68 +1.8%
Dividends Paid (5Y)
$8.65
DCF Inputs
Scenario
%
Regression: -4.42% | CAGR (5y): -21.06%
%
Regression: -0.74% | CAGR (5y): -1.51%
%
Regression: 28.79% | CAGR (5y): 38.86%
Capped at 30.00x (Historical 5y: 46.27x)
%