DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.39
Today's Fair Value
$14.00 -37.47%
Margin of Safety
-59.93%
Projected Value (5Y)
$22.54 +0.67%
Dividends Paid (5Y)
$0.14
DCF Inputs
Scenario
%
Regression: 15.13% | CAGR (5y): 8.53%
%
Regression: -0.62% | CAGR (5y): -1.23%
%
Regression: 0.78% | CAGR (5y): -4.24%
Capped at 30.00x (Historical 5y: 24.46x)
%