DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.82
Today's Fair Value
$5.46 -57.41%
Margin of Safety
-134.80%
Projected Value (5Y)
$8.79 -31.44%
Dividends Paid (5Y)
$2.89
DCF Inputs
Scenario
%
Regression: -6.33% | CAGR (5y): -44.12%
%
Regression: -1.69% | CAGR (5y): -3.37%
%
Regression: 11.34% | CAGR (5y): 3.97%
Capped at 30.00x (Historical 5y: 21.74x)
%