DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.11
Today's Fair Value
$7.83 -54.24%
Margin of Safety
-118.52%
Projected Value (5Y)
$12.61 -26.3%
Dividends Paid (5Y)
$1.54
DCF Inputs
Scenario
%
Regression: 17.37% | CAGR (5y): 6.91%
%
Regression: 13.5% | CAGR (5y): 0.53%
%
Regression: 19.04% | CAGR (5y): 1.76%
Capped at 18.00x (Historical 5y: 20.57x)
%