DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.64
Today's Fair Value
$3.59 -71.6%
Margin of Safety
-252.09%
Projected Value (5Y)
$5.78 -54.27%
Dividends Paid (5Y)
$3.34
DCF Inputs
Scenario
%
Regression: 1.22% | CAGR (5y): 9.96%
%
Regression: 25.75% | CAGR (5y): 37.59%
%
Regression: 12.32% | CAGR (5y): 15.85%
Capped at 13.67x (Historical 5y: 6.23x)
%