DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.09
Today's Fair Value
$7.85 -58.88%
Margin of Safety
-143.18%
Projected Value (5Y)
$12.65 -33.73%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: -4.03% | CAGR (5y): -16.44%
%
Regression: -2.45% | CAGR (5y): 0.17%
%
Regression: 5.18% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 11.48x)
%