DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.69
Today's Fair Value
$3.68 -62.02%
Margin of Safety
-163.32%
Projected Value (5Y)
$5.92 -38.91%
Dividends Paid (5Y)
$2.19
DCF Inputs
Scenario
%
Regression: 23.05% | CAGR (5y): -23.78%
%
Regression: -1.92% | CAGR (5y): -2.74%
%
Regression: 15.07% | CAGR (5y): 17.55%
Capped at 30.00x (Historical 5y: 10.54x)
%