DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.30
Today's Fair Value
$5.08 -50.68%
Margin of Safety
-102.76%
Projected Value (5Y)
$8.18 -20.58%
Dividends Paid (5Y)
$1.33
DCF Inputs
Scenario
%
Regression: -26.06% | CAGR (5y): -13.55%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 0.3% | CAGR (5y): -21.19%
Capped at 30.00x (Historical 5y: 17.48x)
%