DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.18
Today's Fair Value
$3.50 -73.44%
Margin of Safety
-276.57%
Projected Value (5Y)
$5.64 -57.21%
Dividends Paid (5Y)
$1.98
DCF Inputs
Scenario
%
Regression: 9.58% | CAGR (5y): 0.86%
%
Regression: 0.6% | CAGR (5y): 0.27%
%
Regression: 12.75% | CAGR (5y): 10.59%
Capped at 30.00x (Historical 5y: 114.66x)
%