DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$28.40
Today's Fair Value
$5.98 -78.94%
Margin of Safety
-374.92%
Projected Value (5Y)
$9.63 -66.09%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: -10.71% | CAGR (5y): -10.85%
%
Regression: 3.39% | CAGR (5y): 0.04%
%
Regression: 0% | CAGR (5y): 44.74%
Capped at 30.00x (Historical 5y: 28.64x)
%