DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.70
Today's Fair Value
$4.25 -72.93%
Margin of Safety
-269.41%
Projected Value (5Y)
$6.84 -56.43%
Dividends Paid (5Y)
$2.96
DCF Inputs
Scenario
%
Regression: -11.62% | CAGR (5y): -10.19%
%
Regression: -0.34% | CAGR (5y): -0.54%
%
Regression: -0.81% | CAGR (5y): -7.8%
Capped at 30.00x (Historical 5y: 4.34x)
%