DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.69
Today's Fair Value
$13.66 -33.98%
Margin of Safety
-51.46%
Projected Value (5Y)
$22.00 +6.33%
Dividends Paid (5Y)
$3.06
DCF Inputs
Scenario
%
Regression: -1.76% | CAGR (5y): -4.05%
%
Regression: -4.93% | CAGR (5y): -6.2%
%
Regression: 12.22% | CAGR (5y): -15.89%
Capped at 13.67x (Historical 5y: 0.84x)
%