DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.54
Today's Fair Value
$11.56 -48.71%
Margin of Safety
-94.98%
Projected Value (5Y)
$18.61 -17.44%
Dividends Paid (5Y)
$1.75
DCF Inputs
Scenario
%
Regression: 0.51% | CAGR (5y): 0%
%
Regression: 6.29% | CAGR (5y): 6.87%
%
Regression: 29.44% | CAGR (5y): 123.61%
Capped at 30.00x (Historical 5y: 30.28x)
%