DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.57
Today's Fair Value
$4.14 -79.87%
Margin of Safety
-396.86%
Projected Value (5Y)
$6.66 -67.62%
Dividends Paid (5Y)
$3.79
DCF Inputs
Scenario
%
Regression: 14.38% | CAGR (5y): 7.86%
%
Regression: 0.39% | CAGR (5y): 0.83%
%
Regression: 12.15% | CAGR (5y): 16.85%
Capped at 30.00x (Historical 5y: 2.32x)
%