DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.56
Today's Fair Value
$6.25 -66.33%
Margin of Safety
-196.96%
Projected Value (5Y)
$10.06 -45.8%
Dividends Paid (5Y)
$3.47
DCF Inputs
Scenario
%
Regression: -4.23% | CAGR (5y): -11.82%
%
Regression: 0.6% | CAGR (5y): 0.47%
%
Regression: 4.31% | CAGR (5y): 12.04%
Capped at 18.00x (Historical 5y: 7.03x)
%