DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$27.41
Today's Fair Value
$11.72 -57.24%
Margin of Safety
-133.87%
Projected Value (5Y)
$18.88 -31.12%
Dividends Paid (5Y)
$4.67
DCF Inputs
Scenario
%
Regression: 9.01% | CAGR (5y): -33.26%
%
Regression: 1.19% | CAGR (5y): -0.86%
%
Regression: 0.16% | CAGR (5y): -5.61%
Capped at 30.00x (Historical 5y: 14.04x)
%