DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.45
Today's Fair Value
$6.54 -42.88%
Margin of Safety
-75.08%
Projected Value (5Y)
$10.53 -8.03%
Dividends Paid (5Y)
$0.92
DCF Inputs
Scenario
%
Regression: -2.97% | CAGR (5y): 0%
%
Regression: -0.11% | CAGR (5y): -0.93%
%
Regression: -2.07% | CAGR (5y): 8.47%
Capped at 30.00x (Historical 5y: 9.24x)
%