DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$26.81
Today's Fair Value
$8.89 -66.84%
Margin of Safety
-201.57%
Projected Value (5Y)
$14.31 -46.62%
Dividends Paid (5Y)
$9.64
DCF Inputs
Scenario
%
Regression: -3.66% | CAGR (5y): 0%
%
Regression: 0.33% | CAGR (5y): 0.96%
%
Regression: -0.85% | CAGR (5y): 19.11%
Capped at 30.00x (Historical 5y: 10.71x)
%