DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.12
Today's Fair Value
$5.13 -36.82%
Margin of Safety
-58.28%
Projected Value (5Y)
$8.26 +1.72%
Dividends Paid (5Y)
$1.93
DCF Inputs
Scenario
%
Regression: -1.46% | CAGR (5y): -8.63%
%
Regression: -0.9% | CAGR (5y): -0.83%
%
Regression: 7.19% | CAGR (5y): 8.3%
Capped at 30.00x (Historical 5y: 7.24x)
%