DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$20.75
Today's Fair Value
$0.98 -95.28%
Margin of Safety
-2017.35%
Projected Value (5Y)
$1.58 -92.39%
Dividends Paid (5Y)
$1.10
DCF Inputs
Scenario
%
Regression: 0.04% | CAGR (5y): -30.96%
%
Regression: -2.14% | CAGR (5y): -7.12%
%
Regression: 4.84% | CAGR (5y): 2.76%
Capped at 30.00x (Historical 5y: 18.22x)
%