DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$17.27
Today's Fair Value
$11.00 -36.31%
Margin of Safety
-57.00%
Projected Value (5Y)
$17.72 +2.61%
Dividends Paid (5Y)
$2.72
DCF Inputs
Scenario
%
Regression: -3.89% | CAGR (5y): 4.66%
%
Regression: 0% | CAGR (5y): -0.52%
%
Regression: 2.74% | CAGR (5y): 0.79%
Capped at 18.00x (Historical 5y: 11.38x)
%