DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.80
Today's Fair Value
$4.98 -63.91%
Margin of Safety
-177.11%
Projected Value (5Y)
$8.02 -41.88%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: 1% | CAGR (5y): 19.9%
%
Regression: -6.07% | CAGR (5y): 6.68%
%
Regression: 10.19% | CAGR (5y): 10.46%
Capped at 30.00x (Historical 5y: 0.88x)
%