DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.60
Today's Fair Value
$11.95 -39.03%
Margin of Safety
-64.02%
Projected Value (5Y)
$19.24 -1.84%
Dividends Paid (5Y)
$5.25
DCF Inputs
Scenario
%
Regression: -5.72% | CAGR (5y): -32.76%
%
Regression: -0.8% | CAGR (5y): -2.82%
%
Regression: 1.07% | CAGR (5y): 27.8%
Capped at 30.00x (Historical 5y: n/a)
%