DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.74
Today's Fair Value
$3.76 -51.42%
Margin of Safety
-105.85%
Projected Value (5Y)
$6.06 -21.71%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 3.3% | CAGR (5y): -0.49%
%
Regression: 3.56% | CAGR (5y): 3.7%
%
Regression: -1.15% | CAGR (5y): 0.61%
Capped at 18.00x (Historical 5y: 30.78x)
%