DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.88
Today's Fair Value
$2.20 -79.78%
Margin of Safety
-394.55%
Projected Value (5Y)
$3.55 -67.37%
Dividends Paid (5Y)
$0.33
DCF Inputs
Scenario
%
Regression: -3.12% | CAGR (5y): -19.06%
%
Regression: -0.32% | CAGR (5y): -0.08%
%
Regression: 4.04% | CAGR (5y): -42.81%
Capped at 30.00x (Historical 5y: 58.04x)
%