DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.31
Today's Fair Value
$8.07 -58.21%
Margin of Safety
-139.28%
Projected Value (5Y)
$13.00 -32.68%
Dividends Paid (5Y)
$4.85
DCF Inputs
Scenario
%
Regression: -2.08% | CAGR (5y): -7.85%
%
Regression: 0.15% | CAGR (5y): 0.54%
%
Regression: 0.68% | CAGR (5y): 5.46%
Capped at 30.00x (Historical 5y: 1.07x)
%