DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.12
Today's Fair Value
$1.81 -80.15%
Margin of Safety
-403.87%
Projected Value (5Y)
$2.92 -67.98%
Dividends Paid (5Y)
$2.03
DCF Inputs
Scenario
%
Regression: -10.88% | CAGR (5y): 0%
%
Regression: 8.1% | CAGR (5y): 9.72%
%
Regression: -2.84% | CAGR (5y): 8.31%
Capped at 18.00x (Historical 5y: 45.99x)
%