DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.70
Today's Fair Value
$2.83 -77.72%
Margin of Safety
-348.76%
Projected Value (5Y)
$4.55 -64.17%
Dividends Paid (5Y)
$1.17
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): -15.29%
%
Regression: 19.08% | CAGR (5y): 0.64%
%
Regression: 0% | CAGR (5y): -16.33%
Capped at 30.00x (Historical 5y: 27.3x)
%