DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.09
Today's Fair Value
$2.92 -52.05%
Margin of Safety
-108.56%
Projected Value (5Y)
$4.70 -22.82%
Dividends Paid (5Y)
$1.26
DCF Inputs
Scenario
%
Regression: -3.01% | CAGR (5y): 0%
%
Regression: -0.17% | CAGR (5y): 1.59%
%
Regression: 4.41% | CAGR (5y): 14.87%
Capped at 30.00x (Historical 5y: 10.26x)
%