DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.28
Today's Fair Value
$1.21 -80.73%
Margin of Safety
-419.01%
Projected Value (5Y)
$1.95 -68.95%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: 9.78% | CAGR (5y): 7.92%
%
Regression: 0.71% | CAGR (5y): 0.35%
%
Regression: 3.39% | CAGR (5y): -15.05%
Capped at 30.00x (Historical 5y: 110.86x)
%