DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.70
Today's Fair Value
$11.89 -36.42%
Margin of Safety
-57.28%
Projected Value (5Y)
$19.15 +2.41%
Dividends Paid (5Y)
$6.73
DCF Inputs
Scenario
%
Regression: 23.42% | CAGR (5y): 16.58%
%
Regression: -0.4% | CAGR (5y): -1.72%
%
Regression: -0.78% | CAGR (5y): -0.04%
Capped at 30.00x (Historical 5y: 1.48x)
%