DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.91
Today's Fair Value
$2.66 -70.15%
Margin of Safety
-234.96%
Projected Value (5Y)
$4.28 -51.96%
Dividends Paid (5Y)
$3.30
DCF Inputs
Scenario
%
Regression: -10.9% | CAGR (5y): -18.32%
%
Regression: -0.3% | CAGR (5y): -1.26%
%
Regression: -3.73% | CAGR (5y): 2.56%
Capped at 30.00x (Historical 5y: 124.78x)
%