DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.39
Today's Fair Value
$9.77 -21.15%
Margin of Safety
-26.82%
Projected Value (5Y)
$15.73 +26.96%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: 5.43% | CAGR (5y): -3.07%
%
Regression: -0.36% | CAGR (5y): 0%
%
Regression: 5.18% | CAGR (5y): -14.24%
Capped at 30.00x (Historical 5y: 9.56x)
%