DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.32
Today's Fair Value
$12.62 -37.89%
Margin of Safety
-61.01%
Projected Value (5Y)
$20.33 +0.05%
Dividends Paid (5Y)
$4.36
DCF Inputs
Scenario
%
Regression: 3.19% | CAGR (5y): 0%
%
Regression: 2.1% | CAGR (5y): 3.17%
%
Regression: 6.18% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 10.61x)
%