DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.52
Today's Fair Value
$8.89 -65.16%
Margin of Safety
-187.06%
Projected Value (5Y)
$14.31 -43.93%
Dividends Paid (5Y)
$0.83
DCF Inputs
Scenario
%
Regression: -2.02% | CAGR (5y): 0%
%
Regression: 2.6% | CAGR (5y): 1.94%
%
Regression: -5.35% | CAGR (5y): 3.08%
Capped at 18.00x (Historical 5y: 13.79x)
%