DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.61
Today's Fair Value
$1.35 -84.32%
Margin of Safety
-537.78%
Projected Value (5Y)
$2.18 -74.68%
Dividends Paid (5Y)
$1.24
DCF Inputs
Scenario
%
Regression: 1.26% | CAGR (5y): -14.02%
%
Regression: -0.97% | CAGR (5y): -1.61%
%
Regression: 1.56% | CAGR (5y): -13.5%
Capped at 30.00x (Historical 5y: 5.39x)
%