DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.74
Today's Fair Value
$7.34 -42.39%
Margin of Safety
-73.57%
Projected Value (5Y)
$11.82 -7.22%
Dividends Paid (5Y)
$3.05
DCF Inputs
Scenario
%
Regression: 23.43% | CAGR (5y): -0.87%
%
Regression: 3.88% | CAGR (5y): 14.95%
%
Regression: 8.29% | CAGR (5y): 4.86%
Capped at 30.00x (Historical 5y: 16.81x)
%