DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.77
Today's Fair Value
$8.98 -58.75%
Margin of Safety
-142.43%
Projected Value (5Y)
$14.46 -33.58%
Dividends Paid (5Y)
$8.94
DCF Inputs
Scenario
%
Regression: 1.18% | CAGR (5y): -9.42%
%
Regression: -0.13% | CAGR (5y): 0.01%
%
Regression: 6.28% | CAGR (5y): 16.18%
Capped at 30.00x (Historical 5y: 7.05x)
%