DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.66
Today's Fair Value
$12.41 -1.97%
Margin of Safety
-2.01%
Projected Value (5Y)
$19.99 +57.9%
Dividends Paid (5Y)
$9.43
DCF Inputs
Scenario
%
Regression: 1.76% | CAGR (5y): -3.35%
%
Regression: 0.78% | CAGR (5y): 1.65%
%
Regression: 502.34% | CAGR (5y): 502.34%
Capped at 18.00x (Historical 5y: 2.13x)
%