DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.79
Today's Fair Value
$12.37 -45.72%
Margin of Safety
-84.24%
Projected Value (5Y)
$19.92 -12.59%
Dividends Paid (5Y)
$0.36
DCF Inputs
Scenario
%
Regression: 7.89% | CAGR (5y): 14.84%
%
Regression: 4.39% | CAGR (5y): 8.32%
%
Regression: 8.04% | CAGR (5y): -5.93%
Capped at 13.67x (Historical 5y: 0.97x)
%