DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.22
Today's Fair Value
$10.51 -35.2%
Margin of Safety
-54.33%
Projected Value (5Y)
$16.92 +4.32%
Dividends Paid (5Y)
$2.17
DCF Inputs
Scenario
%
Regression: 10.2% | CAGR (5y): 6.06%
%
Regression: 1.74% | CAGR (5y): -0.32%
%
Regression: 3.14% | CAGR (5y): 28.69%
Capped at 18.00x (Historical 5y: 12.43x)
%