DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.00
Today's Fair Value
$5.54 -44.6%
Margin of Safety
-80.51%
Projected Value (5Y)
$8.92 -10.8%
Dividends Paid (5Y)
$2.75
DCF Inputs
Scenario
%
Regression: -4.75% | CAGR (5y): -18.17%
%
Regression: -0.3% | CAGR (5y): -1.47%
%
Regression: 1.68% | CAGR (5y): 23.26%
Capped at 30.00x (Historical 5y: 14.26x)
%