DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$21.44
Today's Fair Value
$3.17 -85.21%
Margin of Safety
-576.34%
Projected Value (5Y)
$5.10 -76.21%
Dividends Paid (5Y)
$0.80
DCF Inputs
Scenario
%
Regression: 1.99% | CAGR (5y): -19.06%
%
Regression: 11.42% | CAGR (5y): 6.14%
%
Regression: -8.7% | CAGR (5y): 0%
Capped at 30.00x (Historical 5y: 9.14x)
%