DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.79
Today's Fair Value
$5.76 -41.16%
Margin of Safety
-69.97%
Projected Value (5Y)
$9.27 -5.31%
Dividends Paid (5Y)
$5.81
DCF Inputs
Scenario
%
Regression: -17.33% | CAGR (5y): -11.16%
%
Regression: 3.39% | CAGR (5y): 2.71%
%
Regression: 8.52% | CAGR (5y): -5.6%
Capped at 30.00x (Historical 5y: 6.16x)
%