DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.32
Today's Fair Value
$12.84 -21.32%
Margin of Safety
-27.10%
Projected Value (5Y)
$20.68 +26.72%
Dividends Paid (5Y)
$2.08
DCF Inputs
Scenario
%
Regression: 6.59% | CAGR (5y): -2.11%
%
Regression: 0.25% | CAGR (5y): -0.06%
%
Regression: 16.24% | CAGR (5y): 17.87%
Capped at 13.67x (Historical 5y: 1.95x)
%