DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$22.48
Today's Fair Value
$3.09 -86.25%
Margin of Safety
-627.51%
Projected Value (5Y)
$4.97 -77.89%
Dividends Paid (5Y)
$0.16
DCF Inputs
Scenario
%
Regression: -1.44% | CAGR (5y): 0%
%
Regression: 4.88% | CAGR (5y): 8.7%
%
Regression: -9.22% | CAGR (5y): 13.6%
Capped at 30.00x (Historical 5y: 12.82x)
%