DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.95
Today's Fair Value
$4.42 -44.4%
Margin of Safety
-79.86%
Projected Value (5Y)
$7.12 -10.44%
Dividends Paid (5Y)
$0.73
DCF Inputs
Scenario
%
Regression: -11.68% | CAGR (5y): -9.95%
%
Regression: -0.08% | CAGR (5y): -0.34%
%
Regression: -13.51% | CAGR (5y): -31.24%
Capped at 30.00x (Historical 5y: 11.21x)
%