DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.52
Today's Fair Value
$2.02 -85.06%
Margin of Safety
-569.31%
Projected Value (5Y)
$3.26 -75.89%
Dividends Paid (5Y)
$2.57
DCF Inputs
Scenario
%
Regression: -15.73% | CAGR (5y): -35.15%
%
Regression: -0.11% | CAGR (5y): 0.18%
%
Regression: 3.8% | CAGR (5y): 9%
Capped at 30.00x (Historical 5y: 17.84x)
%