DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.08
Today's Fair Value
$5.31 -47.32%
Margin of Safety
-89.83%
Projected Value (5Y)
$8.55 -15.18%
Dividends Paid (5Y)
$1.41
DCF Inputs
Scenario
%
Regression: -4.96% | CAGR (5y): -7.13%
%
Regression: -0.99% | CAGR (5y): -2.64%
%
Regression: 3.13% | CAGR (5y): 7.02%
Capped at 13.67x (Historical 5y: 2.36x)
%