DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.69
Today's Fair Value
$2.16 -53.94%
Margin of Safety
-117.13%
Projected Value (5Y)
$3.48 -25.8%
Dividends Paid (5Y)
$2.53
DCF Inputs
Scenario
%
Regression: 3.1% | CAGR (5y): -9.73%
%
Regression: 0.59% | CAGR (5y): -0.35%
%
Regression: 0% | CAGR (5y): 149.06%
Capped at 30.00x (Historical 5y: 24.45x)
%