DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$23.15
Today's Fair Value
$8.24 -64.41%
Margin of Safety
-180.95%
Projected Value (5Y)
$13.27 -42.68%
Dividends Paid (5Y)
$0.53
DCF Inputs
Scenario
%
Regression: 7.82% | CAGR (5y): 10.18%
%
Regression: 0.55% | CAGR (5y): -0.51%
%
Regression: -5.12% | CAGR (5y): 0%
Capped at 13.67x (Historical 5y: 3.14x)
%