DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$19.10
Today's Fair Value
$4.66 -75.6%
Margin of Safety
-309.87%
Projected Value (5Y)
$7.51 -60.68%
Dividends Paid (5Y)
$3.80
DCF Inputs
Scenario
%
Regression: 3.08% | CAGR (5y): 0%
%
Regression: -0.99% | CAGR (5y): -0.95%
%
Regression: 7.71% | CAGR (5y): 18.32%
Capped at 30.00x (Historical 5y: 82.47x)
%