DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.98
Today's Fair Value
$6.18 -52.39%
Margin of Safety
-110.03%
Projected Value (5Y)
$9.95 -23.34%
Dividends Paid (5Y)
$2.20
DCF Inputs
Scenario
%
Regression: 1.23% | CAGR (5y): -1.68%
%
Regression: 2.79% | CAGR (5y): 1.26%
%
Regression: -9.85% | CAGR (5y): 21.86%
Capped at 13.67x (Historical 5y: 0.59x)
%