DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.12
Today's Fair Value
$4.85 -46.82%
Margin of Safety
-88.04%
Projected Value (5Y)
$7.81 -14.36%
Dividends Paid (5Y)
$0.80
DCF Inputs
Scenario
%
Regression: -4.38% | CAGR (5y): -28.03%
%
Regression: -0.2% | CAGR (5y): -0.22%
%
Regression: 14.33% | CAGR (5y): 10.01%
Capped at 30.00x (Historical 5y: 21.49x)
%