DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.52
Today's Fair Value
$7.03 -48%
Margin of Safety
-92.32%
Projected Value (5Y)
$11.32 -16.27%
Dividends Paid (5Y)
$4.28
DCF Inputs
Scenario
%
Regression: 4.67% | CAGR (5y): 0%
%
Regression: 4.37% | CAGR (5y): 4.07%
%
Regression: -5.4% | CAGR (5y): 6.96%
Capped at 18.00x (Historical 5y: 4.9x)
%