DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.26
Today's Fair Value
$4.60 -44.31%
Margin of Safety
-79.57%
Projected Value (5Y)
$7.41 -10.29%
Dividends Paid (5Y)
$3.52
DCF Inputs
Scenario
%
Regression: -12.88% | CAGR (5y): -19.95%
%
Regression: -4.67% | CAGR (5y): -5.37%
%
Regression: 6.96% | CAGR (5y): 24.17%
Capped at 13.67x (Historical 5y: 1.06x)
%