DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$25.36
Today's Fair Value
$10.22 -59.7%
Margin of Safety
-148.14%
Projected Value (5Y)
$16.46 -35.09%
Dividends Paid (5Y)
$2.69
DCF Inputs
Scenario
%
Regression: -2.08% | CAGR (5y): 6.11%
%
Regression: -0.71% | CAGR (5y): 0.02%
%
Regression: 18.19% | CAGR (5y): 6.89%
Capped at 30.00x (Historical 5y: 16.61x)
%