DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.78
Today's Fair Value
$6.37 -34.87%
Margin of Safety
-53.53%
Projected Value (5Y)
$10.26 +4.91%
Dividends Paid (5Y)
$3.24
DCF Inputs
Scenario
%
Regression: 7.49% | CAGR (5y): -1.32%
%
Regression: -0.14% | CAGR (5y): -0.42%
%
Regression: 0.4% | CAGR (5y): 7.27%
Capped at 30.00x (Historical 5y: 71.99x)
%