DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.98
Today's Fair Value
$6.93 -50.43%
Margin of Safety
-101.73%
Projected Value (5Y)
$11.16 -20.17%
Dividends Paid (5Y)
$1.27
DCF Inputs
Scenario
%
Regression: 10.22% | CAGR (5y): 1.9%
%
Regression: 1.13% | CAGR (5y): 7.12%
%
Regression: -5.78% | CAGR (5y): 35.1%
Capped at 13.67x (Historical 5y: 1.51x)
%