DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.26
Today's Fair Value
$5.36 -73.54%
Margin of Safety
-277.99%
Projected Value (5Y)
$8.63 -57.4%
Dividends Paid (5Y)
$7.69
DCF Inputs
Scenario
%
Regression: 12.79% | CAGR (5y): 0.06%
%
Regression: 7.87% | CAGR (5y): 31.97%
%
Regression: 12.51% | CAGR (5y): 3.45%
Capped at 30.00x (Historical 5y: 6.17x)
%