DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.00
Today's Fair Value
$10.34 -63.07%
Margin of Safety
-170.79%
Projected Value (5Y)
$16.66 -40.5%
Dividends Paid (5Y)
$4.41
DCF Inputs
Scenario
%
Regression: -12.83% | CAGR (5y): -32.01%
%
Regression: -0.71% | CAGR (5y): -1.85%
%
Regression: 6.91% | CAGR (5y): -2.93%
Capped at 30.00x (Historical 5y: 24.72x)
%