DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.02
Today's Fair Value
$9.92 -17.47%
Margin of Safety
-21.17%
Projected Value (5Y)
$15.98 +32.95%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 7.85% | CAGR (5y): -20.85%
%
Regression: -2.67% | CAGR (5y): -2.59%
%
Defaulting to baseline growth (2.5%).
Capped at 30.00x (Historical 5y: 9.39x)
%