DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.58
Today's Fair Value
$6.27 -34.55%
Margin of Safety
-52.79%
Projected Value (5Y)
$10.10 +5.43%
Dividends Paid (5Y)
$2.89
DCF Inputs
Scenario
%
Regression: -3.46% | CAGR (5y): -5.97%
%
Regression: -3.92% | CAGR (5y): -5.16%
%
Regression: 19.45% | CAGR (5y): 3.53%
Capped at 13.67x (Historical 5y: 0.62x)
%