DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.80
Today's Fair Value
$9.31 -41.08%
Margin of Safety
-69.71%
Projected Value (5Y)
$15.00 -5.06%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: 11.4% | CAGR (5y): 1.43%
%
Regression: 6.66% | CAGR (5y): 0.26%
%
Regression: 5.15% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 0.75x)
%