DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.69
Today's Fair Value
$1.95 -85.76%
Margin of Safety
-602.05%
Projected Value (5Y)
$3.14 -77.06%
Dividends Paid (5Y)
$1.69
DCF Inputs
Scenario
%
Regression: 5.6% | CAGR (5y): -3.86%
%
Regression: 8.12% | CAGR (5y): 32.18%
%
Regression: 7.51% | CAGR (5y): 2.36%
Capped at 30.00x (Historical 5y: 18.81x)
%