DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.83
Today's Fair Value
$8.61 -54.28%
Margin of Safety
-118.70%
Projected Value (5Y)
$13.86 -26.39%
Dividends Paid (5Y)
$2.00
DCF Inputs
Scenario
%
Regression: -1.75% | CAGR (5y): -1.1%
%
Regression: 0.24% | CAGR (5y): 2.15%
%
Regression: -9.2% | CAGR (5y): -26.52%
Capped at 13.67x (Historical 5y: 1.01x)
%