DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.90
Today's Fair Value
$1.82 -79.55%
Margin of Safety
-389.01%
Projected Value (5Y)
$2.93 -67.08%
Dividends Paid (5Y)
$2.08
DCF Inputs
Scenario
%
Regression: -2.32% | CAGR (5y): -11.92%
%
Regression: -0.51% | CAGR (5y): -1.15%
%
Regression: 4.52% | CAGR (5y): 7.59%
Capped at 30.00x (Historical 5y: 2.88x)
%