DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.07
Today's Fair Value
$2.65 -56.34%
Margin of Safety
-129.06%
Projected Value (5Y)
$4.26 -29.82%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 1.8% | CAGR (5y): -8.25%
%
Regression: -0.33% | CAGR (5y): -0.37%
%
Regression: -40.58% | CAGR (5y): -47.09%
Capped at 30.00x (Historical 5y: 7.28x)
%