DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.13
Today's Fair Value
$7.20 -28.92%
Margin of Safety
-40.69%
Projected Value (5Y)
$11.59 +14.41%
Dividends Paid (5Y)
$1.65
DCF Inputs
Scenario
%
Regression: 7.77% | CAGR (5y): -4.44%
%
Regression: -2.34% | CAGR (5y): -3.47%
%
Regression: 0.01% | CAGR (5y): 0.05%
Capped at 30.00x (Historical 5y: 11.73x)
%