DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.38
Today's Fair Value
$7.74 -69.5%
Margin of Safety
-227.91%
Projected Value (5Y)
$12.47 -50.87%
Dividends Paid (5Y)
$6.42
DCF Inputs
Scenario
%
Regression: 6.49% | CAGR (5y): -1.42%
%
Regression: 3.48% | CAGR (5y): 1.77%
%
Regression: -0.69% | CAGR (5y): -0.86%
Capped at 30.00x (Historical 5y: 8.79x)
%