DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.18
Today's Fair Value
$4.76 -68.64%
Margin of Safety
-218.91%
Projected Value (5Y)
$7.66 -49.54%
Dividends Paid (5Y)
$1.42
DCF Inputs
Scenario
%
Regression: 5.6% | CAGR (5y): -7.19%
%
Regression: -1.14% | CAGR (5y): -0.87%
%
Regression: 14.46% | CAGR (5y): -10.15%
Capped at 18.00x (Historical 5y: 1.98x)
%