DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.88
Today's Fair Value
$5.96 -39.68%
Margin of Safety
-65.77%
Projected Value (5Y)
$9.60 -2.83%
Dividends Paid (5Y)
$2.27
DCF Inputs
Scenario
%
Regression: -7.65% | CAGR (5y): -2.05%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 7.8% | CAGR (5y): 0.55%
Capped at 18.00x (Historical 5y: 13.61x)
%