DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$18.54
Today's Fair Value
$4.05 -78.16%
Margin of Safety
-357.78%
Projected Value (5Y)
$6.52 -64.83%
Dividends Paid (5Y)
$2.81
DCF Inputs
Scenario
%
Regression: 3.08% | CAGR (5y): 0%
%
Regression: -0.99% | CAGR (5y): -0.95%
%
Regression: -17.83% | CAGR (5y): 18.15%
Capped at 30.00x (Historical 5y: 82.32x)
%