DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.20
Today's Fair Value
$2.32 -74.78%
Margin of Safety
-296.55%
Projected Value (5Y)
$3.74 -59.35%
Dividends Paid (5Y)
$0.60
DCF Inputs
Scenario
%
Regression: -10.14% | CAGR (5y): 0%
%
Regression: 0.1% | CAGR (5y): 4.59%
%
Regression: -17.43% | CAGR (5y): -35.03%
Capped at 18.00x (Historical 5y: 6.98x)
%