DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$16.00
Today's Fair Value
$1.88 -88.25%
Margin of Safety
-751.06%
Projected Value (5Y)
$3.03 -81.06%
Dividends Paid (5Y)
$0.20
DCF Inputs
Scenario
%
Regression: -11.04% | CAGR (5y): -16.2%
%
Regression: 13.73% | CAGR (5y): 8.22%
%
Regression: -40.49% | CAGR (5y): 41.42%
Capped at 13.67x (Historical 5y: 0.77x)
%