DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.58
Today's Fair Value
$2.27 -50.44%
Margin of Safety
-101.76%
Projected Value (5Y)
$3.66 -20.09%
Dividends Paid (5Y)
$0.98
DCF Inputs
Scenario
%
Regression: 8.71% | CAGR (5y): -6.09%
%
Regression: 0.16% | CAGR (5y): 0.17%
%
Regression: -11.83% | CAGR (5y): 6.34%
Capped at 30.00x (Historical 5y: 11.25x)
%