DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.21
Today's Fair Value
$2.81 -46.07%
Margin of Safety
-85.41%
Projected Value (5Y)
$4.52 -13.24%
Dividends Paid (5Y)
$2.90
DCF Inputs
Scenario
%
Regression: 3.9% | CAGR (5y): -19.99%
%
Regression: 0.11% | CAGR (5y): 0.2%
%
Regression: 1.2% | CAGR (5y): 12.62%
Capped at 18.00x (Historical 5y: 1.93x)
%