DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.11
Today's Fair Value
$9.84 -24.94%
Margin of Safety
-33.23%
Projected Value (5Y)
$15.85 +20.9%
Dividends Paid (5Y)
$2.13
DCF Inputs
Scenario
%
Regression: 25.14% | CAGR (5y): -21.09%
%
Regression: -0.31% | CAGR (5y): -0.47%
%
Regression: 24.68% | CAGR (5y): -5.62%
Capped at 30.00x (Historical 5y: 8.41x)
%