DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.42
Today's Fair Value
$2.53 -42.76%
Margin of Safety
-74.70%
Projected Value (5Y)
$4.08 -7.69%
Dividends Paid (5Y)
$0.63
DCF Inputs
Scenario
%
Regression: -0.06% | CAGR (5y): 0.11%
%
Regression: 0.77% | CAGR (5y): 1.28%
%
Regression: -4.78% | CAGR (5y): -13.49%
Capped at 13.67x (Historical 5y: 0.44x)
%