DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.10
Today's Fair Value
$10.58 -24.96%
Margin of Safety
-33.27%
Projected Value (5Y)
$17.04 +20.85%
Dividends Paid (5Y)
$2.33
DCF Inputs
Scenario
%
Regression: 0.03% | CAGR (5y): 0%
%
Regression: -19.06% | CAGR (5y): 0.67%
%
Regression: -37.82% | CAGR (5y): -30.66%
Capped at 18.00x (Historical 5y: 7.39x)
%