DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.60
Today's Fair Value
$4.28 -50.23%
Margin of Safety
-100.93%
Projected Value (5Y)
$6.90 -19.77%
Dividends Paid (5Y)
$1.89
DCF Inputs
Scenario
%
Regression: 10.9% | CAGR (5y): -5.79%
%
Regression: 16.81% | CAGR (5y): 11.77%
%
Regression: 0.69% | CAGR (5y): 10.53%
Capped at 13.67x (Historical 5y: 0.89x)
%