DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.79
Today's Fair Value
$3.22 -63.37%
Margin of Safety
-172.98%
Projected Value (5Y)
$5.18 -41.07%
Dividends Paid (5Y)
$0.53
DCF Inputs
Scenario
%
Regression: -8.38% | CAGR (5y): -16.19%
%
Regression: 2.35% | CAGR (5y): 6.97%
%
Regression: -11.84% | CAGR (5y): -27.62%
Capped at 30.00x (Historical 5y: 52.22x)
%