DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.41
Today's Fair Value
$13.54 -46.71%
Margin of Safety
-87.67%
Projected Value (5Y)
$21.81 -14.17%
Dividends Paid (5Y)
$4.53
DCF Inputs
Scenario
%
Regression: 0.37% | CAGR (5y): -6.38%
%
Regression: 2.32% | CAGR (5y): -0.01%
%
Regression: -3.86% | CAGR (5y): -11.8%
Capped at 30.00x (Historical 5y: 8.88x)
%