DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.27
Today's Fair Value
$6.49 -62.42%
Margin of Safety
-166.10%
Projected Value (5Y)
$10.46 -39.43%
Dividends Paid (5Y)
$4.12
DCF Inputs
Scenario
%
Regression: -16.46% | CAGR (5y): -21.78%
%
Regression: -2.57% | CAGR (5y): -2.67%
%
Regression: 1.51% | CAGR (5y): 0.9%
Capped at 30.00x (Historical 5y: 34.55x)
%