DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.00
Today's Fair Value
$10.89 -42.68%
Margin of Safety
-74.47%
Projected Value (5Y)
$17.54 -7.68%
Dividends Paid (5Y)
$1.61
DCF Inputs
Scenario
%
Regression: 6.25% | CAGR (5y): -3.44%
%
Regression: -1.23% | CAGR (5y): -3.47%
%
Regression: -13.69% | CAGR (5y): -0.98%
Capped at 30.00x (Historical 5y: 6.53x)
%