DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.47
Today's Fair Value
$6.51 -66.56%
Margin of Safety
-199.08%
Projected Value (5Y)
$10.48 -46.17%
Dividends Paid (5Y)
$2.56
DCF Inputs
Scenario
%
Regression: 5.22% | CAGR (5y): -0.59%
%
Regression: -2.06% | CAGR (5y): -2.7%
%
Regression: 2.22% | CAGR (5y): -1.76%
Capped at 30.00x (Historical 5y: 13.62x)
%