DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.88
Today's Fair Value
$6.49 -40.35%
Margin of Safety
-67.64%
Projected Value (5Y)
$10.45 -3.95%
Dividends Paid (5Y)
$0.66
DCF Inputs
Scenario
%
Regression: 8.32% | CAGR (5y): 0%
%
Regression: -1.33% | CAGR (5y): -3.21%
%
Regression: 17.89% | CAGR (5y): -2.24%
Capped at 18.00x (Historical 5y: 1.95x)
%